Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.27% first-year return on $166k initial cash invested.
-8.27%
Cash On Cash
4.65%
Cap Rate
0.74
DSCR
$4,671
Rent
-$1,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,671 income − $5,816 expenses = $1,145 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,053
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,671
Total Expenses
$5,816
Mortgage P&I
79%
$3,690
Property Taxes
6%
$281
Home Insurance
5%
$256
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514