Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.5% first-year return on $167k initial cash invested.
-10.5%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$4,935
Rent
-$1,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,935 income − $6,393 expenses = $1,458 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,078
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,935
Total Expenses
$6,393
Mortgage P&I
73%
$3,606
Property Taxes
17%
$827
Home Insurance
5%
$233
HOA
1%
$50
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543