Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.64% first-year return on $167k initial cash invested.
-19.64%
Cash On Cash
2.41%
Cap Rate
0.36
DSCR
$3,806
Rent
-$2,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $6,537 expenses = $2,731 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,090
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$6,537
Mortgage P&I
105%
$4,003
Property Taxes
15%
$567
Home Insurance
7%
$248
HOA
11%
$425
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419