Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.75% first-year return on $166k initial cash invested.
-10.75%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$4,038
Rent
-$1,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,038 income − $5,530 expenses = $1,492 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,071
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,038
Total Expenses
$5,530
Mortgage P&I
87%
$3,509
Property Taxes
9%
$368
Home Insurance
6%
$254
HOA
1%
$25
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444