Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.91% first-year return on $168k initial cash invested.
-8.91%
Cash On Cash
4.32%
Cap Rate
0.71
DSCR
$4,503
Rent
-$1,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,503 income − $5,752 expenses = $1,249 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,149
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,503
Total Expenses
$5,752
Mortgage P&I
81%
$3,644
Property Taxes
7%
$324
Home Insurance
5%
$245
HOA
0%
$9
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495