Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.09% first-year return on $167k initial cash invested.
-9.09%
Cash On Cash
4.34%
Cap Rate
0.7
DSCR
$4,708
Rent
-$1,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,708 income − $5,970 expenses = $1,262 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,075
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,708
Total Expenses
$5,970
Mortgage P&I
77%
$3,635
Property Taxes
9%
$437
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518