Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.82% first-year return on $166k initial cash invested.
-10.82%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$4,605
Rent
-$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,605 income − $6,101 expenses = $1,496 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,041
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,605
Total Expenses
$6,101
Mortgage P&I
76%
$3,514
Property Taxes
16%
$759
Home Insurance
6%
$254
HOA
0%
$8
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507