Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.68% first-year return on $169k initial cash invested.
-7.68%
Cash On Cash
4.57%
Cap Rate
0.75
DSCR
$4,802
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,802 income − $5,883 expenses = $1,081 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,187
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,802
Total Expenses
$5,883
Mortgage P&I
76%
$3,626
Property Taxes
8%
$371
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528