Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.85% first-year return on $166k initial cash invested.
-7.85%
Cash On Cash
5.06%
Cap Rate
0.77
DSCR
$5,559
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,559 income − $6,647 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,066
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,559
Total Expenses
$6,647
Mortgage P&I
69%
$3,848
Property Taxes
12%
$649
Home Insurance
5%
$252
HOA
0%
$9
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611