Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.14% first-year return on $169k initial cash invested.
-8.14%
Cash On Cash
4.98%
Cap Rate
0.76
DSCR
$5,583
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,583 income − $6,727 expenses = $1,144 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,176
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,583
Total Expenses
$6,727
Mortgage P&I
70%
$3,898
Property Taxes
12%
$687
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614