Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.42% first-year return on $168k initial cash invested.
-4.42%
Cash On Cash
5.67%
Cap Rate
0.9
DSCR
$6,154
Rent
-$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,154 income − $6,773 expenses = $619 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,151
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,154
Total Expenses
$6,773
Mortgage P&I
61%
$3,752
Property Taxes
11%
$677
Home Insurance
4%
$252
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677