Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.95% first-year return on $168k initial cash invested.
-10.95%
Cash On Cash
4.07%
Cap Rate
0.64
DSCR
$4,174
Rent
-$1,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,174 income − $5,706 expenses = $1,532 out of pocket
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,174
Total Expenses
$5,706
Mortgage P&I
91%
$3,788
Property Taxes
6%
$237
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459