Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.35% first-year return on $168k initial cash invested.
-10.35%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$5,086
Rent
-$1,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,086 income − $6,538 expenses = $1,452 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,161
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,086
Total Expenses
$6,538
Mortgage P&I
71%
$3,597
Property Taxes
19%
$951
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559