Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.23% first-year return on $166k initial cash invested.
-9.23%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$4,906
Rent
-$1,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,906 income − $6,182 expenses = $1,276 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,039
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,906
Total Expenses
$6,182
Mortgage P&I
73%
$3,581
Property Taxes
14%
$688
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540