Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.11% first-year return on $166k initial cash invested.
-13.11%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$3,162
Rent
-$1,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $4,980 expenses = $1,818 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,068
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$4,980
Mortgage P&I
110%
$3,480
Property Taxes
5%
$164
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348