Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.25% first-year return on $168k initial cash invested.
-8.25%
Cash On Cash
4.47%
Cap Rate
0.73
DSCR
$4,508
Rent
-$1,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,508 income − $5,661 expenses = $1,153 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,127
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,508
Total Expenses
$5,661
Mortgage P&I
81%
$3,630
Property Taxes
5%
$247
Home Insurance
6%
$252
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496