Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.5% first-year return on $169k initial cash invested.
-8.5%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$4,336
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,336 income − $5,530 expenses = $1,194 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,169
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,336
Total Expenses
$5,530
Mortgage P&I
82%
$3,565
Property Taxes
5%
$230
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477