Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.67% first-year return on $166k initial cash invested.
-13.67%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$3,618
Rent
-$1,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,618 income − $5,504 expenses = $1,886 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$140k
Closing costs
1%
$7,024
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,618
Total Expenses
$5,504
Mortgage P&I
96%
$3,481
Property Taxes
13%
$480
Home Insurance
9%
$312
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398