Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.12% first-year return on $166k initial cash invested.
-15.12%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$4,774
Rent
-$2,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,774 income − $6,862 expenses = $2,088 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,036
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,774
Total Expenses
$6,862
Mortgage P&I
75%
$3,561
Property Taxes
20%
$978
Home Insurance
5%
$245
HOA
10%
$455
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525