Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.53% first-year return on $166k initial cash invested.
-8.53%
Cash On Cash
4.7%
Cap Rate
0.74
DSCR
$5,428
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,428 income − $6,606 expenses = $1,178 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,035
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,428
Total Expenses
$6,606
Mortgage P&I
68%
$3,715
Property Taxes
13%
$682
Home Insurance
5%
$245
HOA
2%
$119
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597