Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.96% first-year return on $167k initial cash invested.
-7.96%
Cash On Cash
5.01%
Cap Rate
0.77
DSCR
$5,406
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,406 income − $6,511 expenses = $1,105 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,406
Total Expenses
$6,511
Mortgage P&I
71%
$3,842
Property Taxes
11%
$586
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595