Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.07% first-year return on $169k initial cash invested.
-13.07%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$4,070
Rent
-$1,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,070 income − $5,906 expenses = $1,836 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,168
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,070
Total Expenses
$5,906
Mortgage P&I
89%
$3,605
Property Taxes
16%
$662
Home Insurance
6%
$255
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448