Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.16% first-year return on $168k initial cash invested.
-7.16%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$5,758
Rent
-$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,758 income − $6,759 expenses = $1,001 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,137
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,758
Total Expenses
$6,759
Mortgage P&I
63%
$3,609
Property Taxes
12%
$703
Home Insurance
4%
$250
HOA
4%
$240
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633