Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.61% first-year return on $167k initial cash invested.
-21.61%
Cash On Cash
1.61%
Cap Rate
0.25
DSCR
$2,565
Rent
-$3,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $5,576 expenses = $3,011 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,104
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$5,576
Mortgage P&I
150%
$3,859
Property Taxes
24%
$608
Home Insurance
9%
$236
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282