Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.04% first-year return on $168k initial cash invested.
-6.04%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$4,947
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,947 income − $5,790 expenses = $843 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$142k
Closing costs
1%
$7,123
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,947
Total Expenses
$5,790
Mortgage P&I
72%
$3,559
Property Taxes
6%
$280
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544