Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.16% first-year return on $167k initial cash invested.
-13.16%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$3,621
Rent
-$1,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $5,452 expenses = $1,831 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,621
Total Expenses
$5,452
Mortgage P&I
98%
$3,552
Property Taxes
11%
$414
Home Insurance
7%
$254
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398