Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.09% first-year return on $167k initial cash invested.
-8.09%
Cash On Cash
4.34%
Cap Rate
0.73
DSCR
$4,316
Rent
-$1,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,316 income − $5,440 expenses = $1,124 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,079
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,316
Total Expenses
$5,440
Mortgage P&I
81%
$3,510
Property Taxes
4%
$165
Home Insurance
6%
$259
HOA
1%
$38
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475