Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.55% first-year return on $167k initial cash invested.
-10.55%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$4,520
Rent
-$1,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,520 income − $5,990 expenses = $1,470 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,108
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,520
Total Expenses
$5,990
Mortgage P&I
80%
$3,610
Property Taxes
13%
$581
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497