Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.76% first-year return on $166k initial cash invested.
-14.76%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$5,386
Rent
-$2,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,386 income − $7,428 expenses = $2,042 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,050
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,386
Total Expenses
$7,428
Mortgage P&I
64%
$3,472
Property Taxes
7%
$380
Home Insurance
5%
$247
HOA
28%
$1,499
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592