Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.27% first-year return on $167k initial cash invested.
-6.27%
Cash On Cash
4.71%
Cap Rate
0.8
DSCR
$4,822
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,822 income − $5,692 expenses = $870 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,076
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,822
Total Expenses
$5,692
Mortgage P&I
72%
$3,455
Property Taxes
7%
$354
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530