Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.54% first-year return on $169k initial cash invested.
-11.54%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$3,958
Rent
-$1,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,958 income − $5,583 expenses = $1,625 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,958
Total Expenses
$5,583
Mortgage P&I
92%
$3,625
Property Taxes
9%
$355
Home Insurance
6%
$252
HOA
0%
$6
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435