Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.93% first-year return on $167k initial cash invested.
-11.93%
Cash On Cash
3.73%
Cap Rate
0.6
DSCR
$4,434
Rent
-$1,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,434 income − $6,099 expenses = $1,665 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,117
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,434
Total Expenses
$6,099
Mortgage P&I
83%
$3,701
Property Taxes
9%
$411
Home Insurance
6%
$254
HOA
5%
$226
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488