Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.38% first-year return on $167k initial cash invested.
-9.38%
Cash On Cash
3.93%
Cap Rate
0.67
DSCR
$4,586
Rent
-$1,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,586 income − $5,895 expenses = $1,309 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,115
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,586
Total Expenses
$5,895
Mortgage P&I
75%
$3,459
Property Taxes
12%
$563
Home Insurance
7%
$315
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$504