Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.91% first-year return on $169k initial cash invested.
-11.91%
Cash On Cash
3.35%
Cap Rate
0.57
DSCR
$3,638
Rent
-$1,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $5,316 expenses = $1,678 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,197
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$5,316
Mortgage P&I
97%
$3,540
Property Taxes
8%
$276
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400