Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.98% first-year return on $169k initial cash invested.
-6.98%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$5,373
Rent
-$983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,373 income − $6,356 expenses = $983 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,189
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,373
Total Expenses
$6,356
Mortgage P&I
67%
$3,625
Property Taxes
12%
$648
Home Insurance
5%
$256
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591