Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.91% first-year return on $168k initial cash invested.
-14.91%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$3,470
Rent
-$2,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,470 income − $5,560 expenses = $2,090 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,155
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,470
Total Expenses
$5,560
Mortgage P&I
105%
$3,628
Property Taxes
12%
$418
Home Insurance
8%
$262
HOA
2%
$72
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382