Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.47% first-year return on $169k initial cash invested.
-4.47%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$5,390
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,390 income − $6,020 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,193
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,390
Total Expenses
$6,020
Mortgage P&I
67%
$3,608
Property Taxes
6%
$319
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593