Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.48% first-year return on $167k initial cash invested.
-9.48%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$4,700
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,700 income − $6,018 expenses = $1,318 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,085
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,700
Total Expenses
$6,018
Mortgage P&I
75%
$3,529
Property Taxes
6%
$280
Home Insurance
5%
$254
HOA
8%
$357
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517