Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.72% first-year return on $168k initial cash invested.
-11.72%
Cash On Cash
4.08%
Cap Rate
0.62
DSCR
$4,356
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,356 income − $5,998 expenses = $1,642 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,151
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,356
Total Expenses
$5,998
Mortgage P&I
90%
$3,899
Property Taxes
8%
$362
Home Insurance
6%
$256
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479