Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.19% first-year return on $168k initial cash invested.
-12.19%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$3,570
Rent
-$1,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,570 income − $5,276 expenses = $1,706 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,139
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,570
Total Expenses
$5,276
Mortgage P&I
100%
$3,583
Property Taxes
5%
$187
Home Insurance
7%
$262
HOA
1%
$30
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393