Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.78% first-year return on $167k initial cash invested.
-7.78%
Cash On Cash
5.07%
Cap Rate
0.78
DSCR
$5,535
Rent
-$1,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,535 income − $6,620 expenses = $1,085 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,113
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,535
Total Expenses
$6,620
Mortgage P&I
70%
$3,872
Property Taxes
12%
$639
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609