Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.4% first-year return on $167k initial cash invested.
-11.4%
Cash On Cash
4.5%
Cap Rate
0.66
DSCR
$5,691
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,691 income − $7,276 expenses = $1,585 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,091
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,691
Total Expenses
$7,276
Mortgage P&I
71%
$4,019
Property Taxes
12%
$702
Home Insurance
4%
$252
HOA
6%
$367
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626