Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.72% first-year return on $168k initial cash invested.
-13.72%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$3,309
Rent
-$1,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,309 income − $5,234 expenses = $1,925 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,159
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,309
Total Expenses
$5,234
Mortgage P&I
108%
$3,564
Property Taxes
9%
$284
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364