Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.13% first-year return on $166k initial cash invested.
-8.13%
Cash On Cash
4.72%
Cap Rate
0.75
DSCR
$4,887
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,887 income − $6,014 expenses = $1,127 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,063
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,887
Total Expenses
$6,014
Mortgage P&I
76%
$3,709
Property Taxes
8%
$399
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$538