Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.65% first-year return on $169k initial cash invested.
-7.65%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$4,761
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,761 income − $5,839 expenses = $1,078 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,198
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,761
Total Expenses
$5,839
Mortgage P&I
76%
$3,628
Property Taxes
7%
$346
Home Insurance
5%
$247
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524