Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.63% first-year return on $166k initial cash invested.
-7.63%
Cash On Cash
4.64%
Cap Rate
0.76
DSCR
$4,982
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,982 income − $6,037 expenses = $1,055 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,049
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,982
Total Expenses
$6,037
Mortgage P&I
72%
$3,579
Property Taxes
6%
$299
Home Insurance
5%
$247
HOA
4%
$219
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548