Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.92% first-year return on $169k initial cash invested.
-15.92%
Cash On Cash
3.11%
Cap Rate
0.48
DSCR
$4,598
Rent
-$2,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,598 income − $6,840 expenses = $2,242 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,598
Total Expenses
$6,840
Mortgage P&I
85%
$3,920
Property Taxes
20%
$904
Home Insurance
5%
$252
HOA
4%
$200
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506