Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.4% first-year return on $169k initial cash invested.
-14.4%
Cash On Cash
3.59%
Cap Rate
0.54
DSCR
$4,461
Rent
-$2,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,461 income − $6,488 expenses = $2,027 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,186
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,461
Total Expenses
$6,488
Mortgage P&I
90%
$3,999
Property Taxes
16%
$714
Home Insurance
6%
$259
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491