Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.72% first-year return on $167k initial cash invested.
-8.72%
Cash On Cash
4.09%
Cap Rate
0.7
DSCR
$4,756
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,756 income − $5,970 expenses = $1,214 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,098
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,756
Total Expenses
$5,970
Mortgage P&I
72%
$3,441
Property Taxes
14%
$658
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523