Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.46% first-year return on $167k initial cash invested.
-11.46%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$4,816
Rent
-$1,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,816 income − $6,407 expenses = $1,591 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,076
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,816
Total Expenses
$6,407
Mortgage P&I
74%
$3,569
Property Taxes
14%
$677
Home Insurance
5%
$248
HOA
6%
$275
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530