Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.97% first-year return on $166k initial cash invested.
-11.97%
Cash On Cash
4.11%
Cap Rate
0.62
DSCR
$4,792
Rent
-$1,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,792 income − $6,449 expenses = $1,657 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,051
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,792
Total Expenses
$6,449
Mortgage P&I
81%
$3,881
Property Taxes
14%
$690
Home Insurance
5%
$248
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527