Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.18% first-year return on $166k initial cash invested.
-8.18%
Cash On Cash
5.01%
Cap Rate
0.76
DSCR
$5,484
Rent
-$1,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,484 income − $6,614 expenses = $1,130 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
7.3%
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
$5,484
Total Expenses
$6,614
Mortgage P&I
70%
$3,851
Property Taxes
12%
$658
Home Insurance
4%
$241
HOA
0%
$0
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$603