Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.89% first-year return on $166k initial cash invested.
-17.89%
Cash On Cash
2.57%
Cap Rate
0.4
DSCR
$4,054
Rent
-$2,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,054 income − $6,534 expenses = $2,480 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,066
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,054
Total Expenses
$6,534
Mortgage P&I
95%
$3,834
Property Taxes
16%
$641
Home Insurance
6%
$252
HOA
11%
$429
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446