Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.19% first-year return on $166k initial cash invested.
-8.19%
Cash On Cash
4.64%
Cap Rate
0.75
DSCR
$5,085
Rent
-$1,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,085 income − $6,218 expenses = $1,133 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,050
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,085
Total Expenses
$6,218
Mortgage P&I
72%
$3,654
Property Taxes
11%
$539
Home Insurance
5%
$247
HOA
1%
$50
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559