Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.87% first-year return on $168k initial cash invested.
-15.87%
Cash On Cash
3.02%
Cap Rate
0.47
DSCR
$3,944
Rent
-$2,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,944 income − $6,166 expenses = $2,222 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,146
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,944
Total Expenses
$6,166
Mortgage P&I
98%
$3,865
Property Taxes
18%
$705
Home Insurance
6%
$255
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434