Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.35% first-year return on $169k initial cash invested.
-12.35%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$4,134
Rent
-$1,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,134 income − $5,871 expenses = $1,737 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,183
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,134
Total Expenses
$5,871
Mortgage P&I
87%
$3,590
Property Taxes
15%
$614
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455