Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.14% first-year return on $166k initial cash invested.
-2.14%
Cash On Cash
6.63%
Cap Rate
1.01
DSCR
$8,388
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,388 income − $8,683 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,032
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,388
Total Expenses
$8,683
Mortgage P&I
46%
$3,846
Property Taxes
8%
$651
Home Insurance
3%
$262
HOA
13%
$1,070
Property Management
12%
$1,007
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$923