Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.01% first-year return on $166k initial cash invested.
-11.01%
Cash On Cash
3.84%
Cap Rate
0.62
DSCR
$3,648
Rent
-$1,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,648 income − $5,171 expenses = $1,523 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%
$7,045
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,648
Total Expenses
$5,171
Mortgage P&I
100%
$3,630
Property Taxes
1%
$54
Home Insurance
7%
$247
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401