Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.53% first-year return on $169k initial cash invested.
-8.53%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$5,012
Rent
-$1,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,012 income − $6,212 expenses = $1,200 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,012
Total Expenses
$6,212
Mortgage P&I
73%
$3,654
Property Taxes
12%
$602
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551