Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.63% first-year return on $168k initial cash invested.
-7.63%
Cash On Cash
4.55%
Cap Rate
0.76
DSCR
$4,826
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,826 income − $5,891 expenses = $1,065 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%
$7,122
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,826
Total Expenses
$5,891
Mortgage P&I
74%
$3,575
Property Taxes
8%
$363
Home Insurance
5%
$254
HOA
1%
$58
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531