Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.6% first-year return on $169k initial cash invested.
-14.6%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$3,579
Rent
-$2,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $5,635 expenses = $2,056 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,189
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,579
Total Expenses
$5,635
Mortgage P&I
100%
$3,562
Property Taxes
10%
$345
Home Insurance
7%
$259
HOA
7%
$253
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394