Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.32% first-year return on $169k initial cash invested.
-6.32%
Cash On Cash
4.97%
Cap Rate
0.82
DSCR
$5,570
Rent
-$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,570 income − $6,459 expenses = $889 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,184
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,570
Total Expenses
$6,459
Mortgage P&I
65%
$3,642
Property Taxes
12%
$668
Home Insurance
5%
$255
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613