Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.33% first-year return on $167k initial cash invested.
-12.33%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$5,530
Rent
-$1,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,530 income − $7,249 expenses = $1,719 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,111
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,530
Total Expenses
$7,249
Mortgage P&I
64%
$3,563
Property Taxes
26%
$1,465
Home Insurance
4%
$245
HOA
2%
$96
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608