Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.74% first-year return on $169k initial cash invested.
-15.74%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$4,659
Rent
-$2,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,659 income − $6,881 expenses = $2,222 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,208
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,659
Total Expenses
$6,881
Mortgage P&I
78%
$3,623
Property Taxes
30%
$1,413
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512