Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.92% first-year return on $169k initial cash invested.
-6.92%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$4,776
Rent
-$973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,776 income − $5,749 expenses = $973 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,173
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,776
Total Expenses
$5,749
Mortgage P&I
75%
$3,580
Property Taxes
4%
$178
Home Insurance
5%
$256
HOA
2%
$112
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525