Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.74% first-year return on $166k initial cash invested.
-9.74%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$5,055
Rent
-$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,055 income − $6,400 expenses = $1,345 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%
$7,035
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,055
Total Expenses
$6,400
Mortgage P&I
70%
$3,562
Property Taxes
10%
$509
Home Insurance
4%
$205
HOA
8%
$405
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556