Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.83% first-year return on $168k initial cash invested.
-7.83%
Cash On Cash
4.41%
Cap Rate
0.74
DSCR
$4,689
Rent
-$1,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,689 income − $5,786 expenses = $1,097 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,152
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,689
Total Expenses
$5,786
Mortgage P&I
75%
$3,539
Property Taxes
9%
$404
Home Insurance
5%
$247
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516