Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.06% first-year return on $169k initial cash invested.
-9.06%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$4,059
Rent
-$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,059 income − $5,337 expenses = $1,278 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,207
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,059
Total Expenses
$5,337
Mortgage P&I
89%
$3,597
Property Taxes
2%
$99
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446