Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.92% first-year return on $169k initial cash invested.
-8.92%
Cash On Cash
4.49%
Cap Rate
0.72
DSCR
$5,151
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,151 income − $6,408 expenses = $1,257 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,195
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,151
Total Expenses
$6,408
Mortgage P&I
73%
$3,744
Property Taxes
12%
$613
Home Insurance
5%
$255
HOA
1%
$44
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567