Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.91% first-year return on $168k initial cash invested.
-11.91%
Cash On Cash
3.68%
Cap Rate
0.59
DSCR
$4,233
Rent
-$1,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,233 income − $5,904 expenses = $1,671 out of pocket
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,158
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,233
Total Expenses
$5,904
Mortgage P&I
87%
$3,695
Property Taxes
10%
$429
Home Insurance
8%
$341
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466