Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.62% first-year return on $166k initial cash invested.
-8.62%
Cash On Cash
4.8%
Cap Rate
0.74
DSCR
$5,037
Rent
-$1,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,037 income − $6,228 expenses = $1,191 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,037
Total Expenses
$6,228
Mortgage P&I
76%
$3,803
Property Taxes
8%
$423
Home Insurance
6%
$278
HOA
0%
$13
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554