Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.22% first-year return on $168k initial cash invested.
-11.22%
Cash On Cash
4.01%
Cap Rate
0.64
DSCR
$5,160
Rent
-$1,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,160 income − $6,729 expenses = $1,569 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,133
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,160
Total Expenses
$6,729
Mortgage P&I
73%
$3,746
Property Taxes
15%
$750
Home Insurance
5%
$269
HOA
4%
$210
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$568