Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.23% first-year return on $169k initial cash invested.
-10.23%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$3,930
Rent
-$1,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,930 income − $5,369 expenses = $1,439 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,183
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,930
Total Expenses
$5,369
Mortgage P&I
91%
$3,565
Property Taxes
5%
$212
Home Insurance
7%
$256
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432