Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.7% first-year return on $166k initial cash invested.
-13.7%
Cash On Cash
3.68%
Cap Rate
0.56
DSCR
$4,606
Rent
-$1,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,606 income − $6,502 expenses = $1,896 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,049
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,606
Total Expenses
$6,502
Mortgage P&I
84%
$3,871
Property Taxes
18%
$813
Home Insurance
5%
$252
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507