Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.03% first-year return on $168k initial cash invested.
-14.03%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$3,945
Rent
-$1,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $5,912 expenses = $1,967 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,157
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$5,912
Mortgage P&I
90%
$3,531
Property Taxes
10%
$381
Home Insurance
7%
$259
HOA
10%
$400
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434