Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.95% first-year return on $169k initial cash invested.
-9.95%
Cash On Cash
4.66%
Cap Rate
0.7
DSCR
$4,996
Rent
-$1,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,996 income − $6,396 expenses = $1,400 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,186
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,996
Total Expenses
$6,396
Mortgage P&I
80%
$3,990
Property Taxes
7%
$354
Home Insurance
5%
$241
HOA
2%
$111
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550