Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.93% first-year return on $166k initial cash invested.
-16.93%
Cash On Cash
2.56%
Cap Rate
0.4
DSCR
$3,333
Rent
-$2,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $5,670 expenses = $2,337 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,032
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$5,670
Mortgage P&I
111%
$3,704
Property Taxes
17%
$579
Home Insurance
8%
$254
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367