Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.42% first-year return on $167k initial cash invested.
-8.42%
Cash On Cash
4.5%
Cap Rate
0.73
DSCR
$4,998
Rent
-$1,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,998 income − $6,169 expenses = $1,171 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,090
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,998
Total Expenses
$6,169
Mortgage P&I
73%
$3,632
Property Taxes
12%
$581
Home Insurance
5%
$256
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550