Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.17% first-year return on $166k initial cash invested.
-8.17%
Cash On Cash
5.11%
Cap Rate
0.77
DSCR
$5,655
Rent
-$1,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,655 income − $6,783 expenses = $1,128 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,034
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,655
Total Expenses
$6,783
Mortgage P&I
69%
$3,898
Property Taxes
12%
$700
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622