Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.63% first-year return on $169k initial cash invested.
-4.63%
Cash On Cash
5.64%
Cap Rate
0.9
DSCR
$6,585
Rent
-$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,585 income − $7,237 expenses = $652 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,192
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,585
Total Expenses
$7,237
Mortgage P&I
57%
$3,769
Property Taxes
15%
$980
Home Insurance
4%
$250
HOA
0%
$0
Property Management
12%
$790
CapEx
4%
$263
Vacancy
3%
$198
Maintenance
4%
$263
Other
11%
$724