Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.18% first-year return on $169k initial cash invested.
-10.18%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$4,389
Rent
-$1,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,389 income − $5,820 expenses = $1,431 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,176
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,389
Total Expenses
$5,820
Mortgage P&I
84%
$3,690
Property Taxes
9%
$382
Home Insurance
6%
$254
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483