Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.08% first-year return on $166k initial cash invested.
-6.08%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$4,832
Rent
-$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,832 income − $5,672 expenses = $840 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%
$7,042
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,832
Total Expenses
$5,672
Mortgage P&I
73%
$3,528
Property Taxes
5%
$256
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532