Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.52% first-year return on $168k initial cash invested.
-9.52%
Cash On Cash
4.71%
Cap Rate
0.71
DSCR
$5,290
Rent
-$1,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,290 income − $6,623 expenses = $1,333 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,146
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,290
Total Expenses
$6,623
Mortgage P&I
74%
$3,924
Property Taxes
12%
$622
Home Insurance
5%
$266
HOA
0%
$11
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582