Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.79% first-year return on $168k initial cash invested.
-6.79%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$5,210
Rent
-$951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,210 income − $6,161 expenses = $951 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,210
Total Expenses
$6,161
Mortgage P&I
69%
$3,585
Property Taxes
5%
$286
Home Insurance
5%
$250
HOA
5%
$270
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573