Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.01% first-year return on $168k initial cash invested.
-14.01%
Cash On Cash
3.42%
Cap Rate
0.53
DSCR
$3,822
Rent
-$1,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,822 income − $5,785 expenses = $1,963 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,151
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,822
Total Expenses
$5,785
Mortgage P&I
101%
$3,849
Property Taxes
10%
$377
Home Insurance
7%
$259
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420