Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.13% first-year return on $166k initial cash invested.
-9.13%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$4,320
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,320 income − $5,583 expenses = $1,263 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,050
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,320
Total Expenses
$5,583
Mortgage P&I
83%
$3,599
Property Taxes
4%
$187
Home Insurance
6%
$247
HOA
2%
$81
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475