Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.48% first-year return on $168k initial cash invested.
-11.48%
Cash On Cash
3.67%
Cap Rate
0.6
DSCR
$3,987
Rent
-$1,608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,987 income − $5,595 expenses = $1,608 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,987
Total Expenses
$5,595
Mortgage P&I
91%
$3,638
Property Taxes
9%
$352
Home Insurance
6%
$250
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$439