Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.91% first-year return on $169k initial cash invested.
-13.91%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$3,030
Rent
-$1,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $4,991 expenses = $1,961 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,030
Total Expenses
$4,991
Mortgage P&I
119%
$3,602
Property Taxes
4%
$107
Home Insurance
8%
$252
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333