Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.54% first-year return on $168k initial cash invested.
-10.54%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$4,072
Rent
-$1,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,072 income − $5,545 expenses = $1,473 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,130
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$5,545
Mortgage P&I
87%
$3,543
Property Taxes
7%
$288
Home Insurance
6%
$254
HOA
2%
$75
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448