Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.33% first-year return on $167k initial cash invested.
-10.33%
Cash On Cash
4.09%
Cap Rate
0.67
DSCR
$5,626
Rent
-$1,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,626 income − $7,064 expenses = $1,438 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,626
Total Expenses
$7,064
Mortgage P&I
65%
$3,632
Property Taxes
18%
$996
Home Insurance
4%
$248
HOA
5%
$275
Property Management
12%
$675
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619