Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.29% first-year return on $167k initial cash invested.
-11.29%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$3,952
Rent
-$1,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,952 income − $5,524 expenses = $1,572 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,952
Total Expenses
$5,524
Mortgage P&I
88%
$3,495
Property Taxes
11%
$437
Home Insurance
6%
$248
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435