Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.34% first-year return on $169k initial cash invested.
-7.34%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$5,631
Rent
-$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,631 income − $6,662 expenses = $1,031 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,172
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,631
Total Expenses
$6,662
Mortgage P&I
64%
$3,613
Property Taxes
16%
$892
Home Insurance
4%
$243
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619