Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.74% first-year return on $169k initial cash invested.
-13.74%
Cash On Cash
3.37%
Cap Rate
0.53
DSCR
$3,717
Rent
-$1,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $5,649 expenses = $1,932 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,179
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,717
Total Expenses
$5,649
Mortgage P&I
102%
$3,801
Property Taxes
7%
$278
Home Insurance
7%
$255
HOA
1%
$50
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409