Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.94% first-year return on $169k initial cash invested.
-7.94%
Cash On Cash
4.83%
Cap Rate
0.76
DSCR
$5,444
Rent
-$1,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,444 income − $6,561 expenses = $1,117 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,182
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,444
Total Expenses
$6,561
Mortgage P&I
70%
$3,791
Property Taxes
12%
$665
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599