Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.22% first-year return on $167k initial cash invested.
-9.22%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$5,169
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,169 income − $6,451 expenses = $1,282 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,086
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,169
Total Expenses
$6,451
Mortgage P&I
69%
$3,587
Property Taxes
17%
$861
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569