Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.02% first-year return on $167k initial cash invested.
-17.02%
Cash On Cash
2.72%
Cap Rate
0.42
DSCR
$3,708
Rent
-$2,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,708 income − $6,079 expenses = $2,371 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,105
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,708
Total Expenses
$6,079
Mortgage P&I
103%
$3,834
Property Taxes
20%
$731
Home Insurance
7%
$254
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408