Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.98% first-year return on $166k initial cash invested.
-8.98%
Cash On Cash
4.32%
Cap Rate
0.71
DSCR
$5,594
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,594 income − $6,840 expenses = $1,246 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,070
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,594
Total Expenses
$6,840
Mortgage P&I
64%
$3,566
Property Taxes
20%
$1,127
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615