Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.24% first-year return on $168k initial cash invested.
-8.24%
Cash On Cash
5%
Cap Rate
0.76
DSCR
$5,926
Rent
-$1,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,926 income − $7,078 expenses = $1,152 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,130
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,926
Total Expenses
$7,078
Mortgage P&I
66%
$3,888
Property Taxes
16%
$948
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652