Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.68% first-year return on $168k initial cash invested.
-12.68%
Cash On Cash
3.97%
Cap Rate
0.6
DSCR
$5,307
Rent
-$1,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,307 income − $7,081 expenses = $1,774 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
7.3%
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
$5,307
Total Expenses
$7,081
Mortgage P&I
74%
$3,922
Property Taxes
21%
$1,105
Home Insurance
5%
$250
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584