Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.31% first-year return on $169k initial cash invested.
-23.31%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$1,887
Rent
-$3,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,887 income − $5,178 expenses = $3,291 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,210
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,887
Total Expenses
$5,178
Mortgage P&I
189%
$3,570
Property Taxes
37%
$705
Home Insurance
14%
$262
HOA
0%
$0
Property Management
12%
$226
CapEx
4%
$75
Vacancy
3%
$57
Maintenance
4%
$75
Other
11%
$208