Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.05% first-year return on $169k initial cash invested.
-7.05%
Cash On Cash
4.87%
Cap Rate
0.79
DSCR
$5,272
Rent
-$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,272 income − $6,264 expenses = $992 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,180
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,272
Total Expenses
$6,264
Mortgage P&I
70%
$3,692
Property Taxes
7%
$379
Home Insurance
5%
$251
HOA
3%
$149
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580