Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.04% first-year return on $169k initial cash invested.
-17.04%
Cash On Cash
2.78%
Cap Rate
0.42
DSCR
$3,598
Rent
-$2,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,598 income − $6,001 expenses = $2,403 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,598
Total Expenses
$6,001
Mortgage P&I
109%
$3,924
Property Taxes
14%
$501
Home Insurance
7%
$252
HOA
3%
$100
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396