Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.32% first-year return on $167k initial cash invested.
-9.32%
Cash On Cash
4.31%
Cap Rate
0.7
DSCR
$4,636
Rent
-$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,636 income − $5,929 expenses = $1,293 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$141k
Closing costs
1%
$7,072
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,636
Total Expenses
$5,929
Mortgage P&I
79%
$3,647
Property Taxes
10%
$453
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510