Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.14% first-year return on $167k initial cash invested.
-15.14%
Cash On Cash
2.48%
Cap Rate
0.43
DSCR
$3,356
Rent
-$2,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,356 income − $5,461 expenses = $2,105 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,089
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,356
Total Expenses
$5,461
Mortgage P&I
102%
$3,436
Property Taxes
19%
$653
Home Insurance
7%
$231
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369