Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.43% first-year return on $167k initial cash invested.
-10.43%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$4,002
Rent
-$1,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,002 income − $5,455 expenses = $1,453 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,002
Total Expenses
$5,455
Mortgage P&I
89%
$3,564
Property Taxes
7%
$275
Home Insurance
6%
$256
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440