Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.09% first-year return on $169k initial cash invested.
-15.09%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$3,052
Rent
-$2,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $5,180 expenses = $2,128 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$5,180
Mortgage P&I
119%
$3,640
Property Taxes
8%
$250
Home Insurance
8%
$252
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336