Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.77% first-year return on $167k initial cash invested.
-17.77%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$3,158
Rent
-$2,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $5,632 expenses = $2,474 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$5,632
Mortgage P&I
112%
$3,539
Property Taxes
24%
$743
Home Insurance
8%
$248
HOA
1%
$29
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347