Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.01% first-year return on $166k initial cash invested.
-7.01%
Cash On Cash
4.95%
Cap Rate
0.79
DSCR
$5,344
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,344 income − $6,314 expenses = $970 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,051
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,344
Total Expenses
$6,314
Mortgage P&I
69%
$3,665
Property Taxes
11%
$578
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588