Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.12% first-year return on $166k initial cash invested.
-7.12%
Cash On Cash
4.76%
Cap Rate
0.78
DSCR
$5,132
Rent
-$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,132 income − $6,116 expenses = $984 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,045
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,132
Total Expenses
$6,116
Mortgage P&I
70%
$3,571
Property Taxes
11%
$550
Home Insurance
5%
$250
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565