Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.51% first-year return on $163k initial cash invested.
-10.51%
Cash On Cash
4.29%
Cap Rate
0.67
DSCR
$4,764
Rent
-$1,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,764 income − $6,191 expenses = $1,427 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$144k
Closing costs
1%
$7,188
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$4,764
Total Expenses
$6,191
Mortgage P&I
80%
$3,803
Property Taxes
11%
$515
Home Insurance
5%
$252
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524