Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.74% first-year return on $166k initial cash invested.
-9.74%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$4,557
Rent
-$1,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,557 income − $5,903 expenses = $1,346 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%
$7,036
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,557
Total Expenses
$5,903
Mortgage P&I
77%
$3,525
Property Taxes
13%
$579
Home Insurance
5%
$250
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501