Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.06% first-year return on $168k initial cash invested.
-15.06%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$3,202
Rent
-$2,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,202 income − $5,313 expenses = $2,111 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,153
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,202
Total Expenses
$5,313
Mortgage P&I
110%
$3,532
Property Taxes
13%
$431
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352