Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.77% first-year return on $169k initial cash invested.
-8.77%
Cash On Cash
4.36%
Cap Rate
0.71
DSCR
$4,744
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,744 income − $5,982 expenses = $1,238 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,209
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,744
Total Expenses
$5,982
Mortgage P&I
77%
$3,669
Property Taxes
9%
$444
Home Insurance
5%
$256
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522