Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.08% first-year return on $169k initial cash invested.
-14.08%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$5,132
Rent
-$1,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,132 income − $7,115 expenses = $1,983 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,132
Total Expenses
$7,115
Mortgage P&I
70%
$3,612
Property Taxes
29%
$1,506
Home Insurance
5%
$252
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565