Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.54% first-year return on $166k initial cash invested.
-7.54%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$5,122
Rent
-$1,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,122 income − $6,166 expenses = $1,044 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,060
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,122
Total Expenses
$6,166
Mortgage P&I
69%
$3,536
Property Taxes
12%
$638
Home Insurance
5%
$250
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563