Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.65% first-year return on $168k initial cash invested.
-6.65%
Cash On Cash
4.96%
Cap Rate
0.8
DSCR
$4,866
Rent
-$929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,866 income − $5,795 expenses = $929 out of pocket
Investment Breakdown
|
Purchase Price
$713k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,129
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,866
Total Expenses
$5,795
Mortgage P&I
76%
$3,678
Property Taxes
4%
$212
Home Insurance
5%
$250
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535