Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.14% first-year return on $167k initial cash invested.
-17.14%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$2,958
Rent
-$2,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,958 income − $5,339 expenses = $2,381 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,083
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,958
Total Expenses
$5,339
Mortgage P&I
122%
$3,615
Property Taxes
15%
$457
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325