Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.64% first-year return on $166k initial cash invested.
-11.64%
Cash On Cash
3.59%
Cap Rate
0.6
DSCR
$5,403
Rent
-$1,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,403 income − $7,009 expenses = $1,606 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,030
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,403
Total Expenses
$7,009
Mortgage P&I
65%
$3,491
Property Taxes
24%
$1,300
Home Insurance
4%
$240
HOA
3%
$142
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594