Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.06% first-year return on $168k initial cash invested.
-11.06%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$4,242
Rent
-$1,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,242 income − $5,792 expenses = $1,550 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,154
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,242
Total Expenses
$5,792
Mortgage P&I
86%
$3,640
Property Taxes
3%
$112
Home Insurance
6%
$262
HOA
8%
$335
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467