Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.76% first-year return on $167k initial cash invested.
-9.76%
Cash On Cash
4.63%
Cap Rate
0.71
DSCR
$5,520
Rent
-$1,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,520 income − $6,875 expenses = $1,355 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$141k
Closing costs
1%
$7,073
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,520
Total Expenses
$6,875
Mortgage P&I
70%
$3,862
Property Taxes
16%
$891
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607