Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.35% first-year return on $166k initial cash invested.
-10.35%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$5,084
Rent
-$1,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,084 income − $6,513 expenses = $1,429 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,030
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,084
Total Expenses
$6,513
Mortgage P&I
69%
$3,525
Property Taxes
20%
$1,010
Home Insurance
5%
$250
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559