Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.39% first-year return on $168k initial cash invested.
-9.39%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$4,418
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,418 income − $5,736 expenses = $1,318 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,160
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,418
Total Expenses
$5,736
Mortgage P&I
81%
$3,565
Property Taxes
9%
$409
Home Insurance
6%
$259
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486