Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.89% first-year return on $166k initial cash invested.
-7.89%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$4,959
Rent
-$1,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,959 income − $6,052 expenses = $1,093 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,061
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,959
Total Expenses
$6,052
Mortgage P&I
72%
$3,554
Property Taxes
11%
$559
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545