Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.66% first-year return on $166k initial cash invested.
-8.66%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$4,972
Rent
-$1,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,972 income − $6,172 expenses = $1,200 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,065
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,972
Total Expenses
$6,172
Mortgage P&I
72%
$3,563
Property Taxes
13%
$668
Home Insurance
5%
$250
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547