Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.23% first-year return on $168k initial cash invested.
-14.23%
Cash On Cash
2.63%
Cap Rate
0.45
DSCR
$2,772
Rent
-$1,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $4,764 expenses = $1,992 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,140
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$4,764
Mortgage P&I
124%
$3,447
Property Taxes
4%
$112
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305