Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.04% first-year return on $166k initial cash invested.
-9.04%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$5,235
Rent
-$1,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,235 income − $6,488 expenses = $1,253 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,061
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,235
Total Expenses
$6,488
Mortgage P&I
68%
$3,580
Property Taxes
12%
$640
Home Insurance
5%
$254
HOA
4%
$235
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576