Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.54% first-year return on $168k initial cash invested.
-8.54%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$4,764
Rent
-$1,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,764 income − $5,956 expenses = $1,192 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$142k
Closing costs
1%
$7,123
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,764
Total Expenses
$5,956
Mortgage P&I
75%
$3,593
Property Taxes
8%
$370
Home Insurance
5%
$255
HOA
2%
$117
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524