Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.9% first-year return on $169k initial cash invested.
-18.9%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$3,104
Rent
-$2,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $5,769 expenses = $2,665 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%
$7,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$5,769
Mortgage P&I
117%
$3,645
Property Taxes
25%
$791
Home Insurance
8%
$252
HOA
1%
$27
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341