Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.03% first-year return on $166k initial cash invested.
-12.03%
Cash On Cash
4.05%
Cap Rate
0.62
DSCR
$5,283
Rent
-$1,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,283 income − $6,950 expenses = $1,667 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,059
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,283
Total Expenses
$6,950
Mortgage P&I
73%
$3,839
Property Taxes
13%
$702
Home Insurance
5%
$252
HOA
7%
$362
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581