Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.6% first-year return on $169k initial cash invested.
-16.6%
Cash On Cash
2.65%
Cap Rate
0.42
DSCR
$3,051
Rent
-$2,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,051 income − $5,393 expenses = $2,342 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,205
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,051
Total Expenses
$5,393
Mortgage P&I
125%
$3,810
Property Taxes
9%
$283
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336