Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.82% first-year return on $168k initial cash invested.
-16.82%
Cash On Cash
2.58%
Cap Rate
0.41
DSCR
$3,384
Rent
-$2,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $5,735 expenses = $2,351 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,130
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$5,735
Mortgage P&I
111%
$3,750
Property Taxes
14%
$477
Home Insurance
7%
$250
HOA
3%
$108
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372