Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.31% first-year return on $169k initial cash invested.
-12.31%
Cash On Cash
3.89%
Cap Rate
0.61
DSCR
$5,336
Rent
-$1,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,336 income − $7,066 expenses = $1,730 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,175
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,336
Total Expenses
$7,066
Mortgage P&I
72%
$3,844
Property Taxes
22%
$1,172
Home Insurance
4%
$237
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587