Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.73% first-year return on $168k initial cash invested.
-20.73%
Cash On Cash
1.76%
Cap Rate
0.27
DSCR
$3,327
Rent
-$2,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $6,222 expenses = $2,895 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$142k
Closing costs
1%
$7,123
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,327
Total Expenses
$6,222
Mortgage P&I
114%
$3,807
Property Taxes
16%
$532
Home Insurance
8%
$257
HOA
15%
$495
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366