Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.87% first-year return on $167k initial cash invested.
-11.87%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$3,561
Rent
-$1,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,561 income − $5,212 expenses = $1,651 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,092
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,561
Total Expenses
$5,212
Mortgage P&I
100%
$3,556
Property Taxes
5%
$192
Home Insurance
7%
$254
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$392