Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.77% first-year return on $167k initial cash invested.
-7.77%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$6,194
Rent
-$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,194 income − $7,276 expenses = $1,082 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,104
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,194
Total Expenses
$7,276
Mortgage P&I
57%
$3,550
Property Taxes
18%
$1,118
Home Insurance
4%
$252
HOA
4%
$250
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681