Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.65% first-year return on $169k initial cash invested.
-11.65%
Cash On Cash
4.11%
Cap Rate
0.63
DSCR
$4,876
Rent
-$1,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,876 income − $6,516 expenses = $1,640 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,876
Total Expenses
$6,516
Mortgage P&I
80%
$3,906
Property Taxes
14%
$701
Home Insurance
5%
$252
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536