Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.31% first-year return on $168k initial cash invested.
-20.31%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$2,724
Rent
-$2,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $5,574 expenses = $2,850 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,161
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,724
Total Expenses
$5,574
Mortgage P&I
136%
$3,715
Property Taxes
25%
$682
Home Insurance
9%
$250
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300