Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.27% first-year return on $167k initial cash invested.
-12.27%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$4,251
Rent
-$1,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,251 income − $5,961 expenses = $1,710 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,105
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,251
Total Expenses
$5,961
Mortgage P&I
83%
$3,523
Property Taxes
17%
$721
Home Insurance
6%
$259
HOA
0%
$12
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468