Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.83% first-year return on $167k initial cash invested.
-14.83%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$3,254
Rent
-$2,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,254 income − $5,319 expenses = $2,065 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,101
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,254
Total Expenses
$5,319
Mortgage P&I
111%
$3,626
Property Taxes
8%
$272
Home Insurance
10%
$315
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358