Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.71% first-year return on $169k initial cash invested.
-8.71%
Cash On Cash
4.39%
Cap Rate
0.71
DSCR
$4,364
Rent
-$1,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,364 income − $5,588 expenses = $1,224 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,174
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,364
Total Expenses
$5,588
Mortgage P&I
84%
$3,671
Property Taxes
4%
$180
Home Insurance
6%
$252
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480