Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.15% first-year return on $169k initial cash invested.
-8.15%
Cash On Cash
4.5%
Cap Rate
0.74
DSCR
$5,082
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,082 income − $6,229 expenses = $1,147 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,187
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,082
Total Expenses
$6,229
Mortgage P&I
72%
$3,641
Property Taxes
10%
$504
Home Insurance
5%
$252
HOA
2%
$105
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559