Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.77% first-year return on $169k initial cash invested.
-15.77%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$2,910
Rent
-$2,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $5,132 expenses = $2,222 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,192
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,910
Total Expenses
$5,132
Mortgage P&I
127%
$3,683
Property Taxes
7%
$199
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320