Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.51% first-year return on $167k initial cash invested.
-14.51%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$3,302
Rent
-$2,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,302 income − $5,321 expenses = $2,019 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,094
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,302
Total Expenses
$5,321
Mortgage P&I
112%
$3,687
Property Taxes
8%
$250
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363