Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.02% first-year return on $167k initial cash invested.
-13.02%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$4,248
Rent
-$1,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,248 income − $6,063 expenses = $1,815 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,106
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,248
Total Expenses
$6,063
Mortgage P&I
83%
$3,541
Property Taxes
19%
$825
Home Insurance
6%
$253
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467