Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.7% first-year return on $168k initial cash invested.
-8.7%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$5,662
Rent
-$1,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,662 income − $6,883 expenses = $1,221 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,160
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,662
Total Expenses
$6,883
Mortgage P&I
64%
$3,624
Property Taxes
14%
$813
Home Insurance
5%
$257
HOA
5%
$265
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623