Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.91% first-year return on $167k initial cash invested.
-6.91%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$4,936
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,936 income − $5,897 expenses = $961 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,094
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,936
Total Expenses
$5,897
Mortgage P&I
72%
$3,552
Property Taxes
8%
$418
Home Insurance
5%
$250
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543