Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.81% first-year return on $169k initial cash invested.
-13.81%
Cash On Cash
3.3%
Cap Rate
0.53
DSCR
$4,173
Rent
-$1,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,173 income − $6,113 expenses = $1,940 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,173
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,173
Total Expenses
$6,113
Mortgage P&I
90%
$3,744
Property Taxes
17%
$691
Home Insurance
6%
$259
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459