Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.33% first-year return on $169k initial cash invested.
-14.33%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$3,218
Rent
-$2,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $5,236 expenses = $2,018 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$5,236
Mortgage P&I
115%
$3,710
Property Taxes
5%
$156
Home Insurance
8%
$252
HOA
1%
$23
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354