Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.81% first-year return on $166k initial cash invested.
-0.81%
Cash On Cash
6.86%
Cap Rate
1.05
DSCR
$7,192
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,192 income − $7,304 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,038
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,192
Total Expenses
$7,304
Mortgage P&I
54%
$3,849
Property Taxes
10%
$754
Home Insurance
4%
$255
HOA
0%
$0
Property Management
12%
$863
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$791