Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.26% first-year return on $168k initial cash invested.
-7.26%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$5,710
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,710 income − $6,729 expenses = $1,019 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,162
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,710
Total Expenses
$6,729
Mortgage P&I
62%
$3,546
Property Taxes
15%
$872
Home Insurance
4%
$252
HOA
2%
$119
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628