Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.35% first-year return on $166k initial cash invested.
-7.35%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$5,296
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,296 income − $6,312 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,044
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,296
Total Expenses
$6,312
Mortgage P&I
66%
$3,478
Property Taxes
15%
$780
Home Insurance
5%
$252
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583