Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.11% first-year return on $167k initial cash invested.
-10.11%
Cash On Cash
4.49%
Cap Rate
0.68
DSCR
$4,569
Rent
-$1,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,569 income − $5,975 expenses = $1,406 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,092
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,569
Total Expenses
$5,975
Mortgage P&I
85%
$3,879
Property Taxes
5%
$217
Home Insurance
6%
$255
HOA
2%
$70
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503