Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.87% first-year return on $168k initial cash invested.
-9.87%
Cash On Cash
4.1%
Cap Rate
0.67
DSCR
$4,803
Rent
-$1,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,803 income − $6,188 expenses = $1,385 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,165
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,803
Total Expenses
$6,188
Mortgage P&I
76%
$3,642
Property Taxes
14%
$680
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528