Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.96% first-year return on $168k initial cash invested.
-8.96%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$5,463
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,463 income − $6,721 expenses = $1,258 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,165
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,463
Total Expenses
$6,721
Mortgage P&I
67%
$3,648
Property Taxes
14%
$767
Home Insurance
5%
$252
HOA
4%
$195
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601