Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.37% first-year return on $169k initial cash invested.
-7.37%
Cash On Cash
4.54%
Cap Rate
0.77
DSCR
$5,344
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,344 income − $6,384 expenses = $1,040 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,210
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,344
Total Expenses
$6,384
Mortgage P&I
66%
$3,553
Property Taxes
14%
$760
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588