Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.17% first-year return on $167k initial cash invested.
-14.17%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$4,182
Rent
-$1,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,182 income − $6,148 expenses = $1,966 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$141k
Closing costs
1%
$7,073
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,182
Total Expenses
$6,148
Mortgage P&I
87%
$3,641
Property Taxes
7%
$288
Home Insurance
7%
$298
HOA
12%
$500
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460