Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.09% first-year return on $168k initial cash invested.
-11.09%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$3,782
Rent
-$1,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $5,338 expenses = $1,556 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%
$7,157
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$5,338
Mortgage P&I
94%
$3,543
Property Taxes
6%
$223
Home Insurance
8%
$287
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416