Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.29% first-year return on $167k initial cash invested.
-14.29%
Cash On Cash
3.21%
Cap Rate
0.51
DSCR
$3,537
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $5,522 expenses = $1,985 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,080
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,537
Total Expenses
$5,522
Mortgage P&I
106%
$3,736
Property Taxes
9%
$328
Home Insurance
7%
$257
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389