Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $167k initial cash invested.
-8.6%
Cash On Cash
4.21%
Cap Rate
0.71
DSCR
$4,317
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,317 income − $5,511 expenses = $1,194 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,076
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,317
Total Expenses
$5,511
Mortgage P&I
81%
$3,502
Property Taxes
5%
$217
Home Insurance
6%
$256
HOA
2%
$67
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475