Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.49% first-year return on $167k initial cash invested.
-9.49%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$4,779
Rent
-$1,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,779 income − $6,101 expenses = $1,322 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,779
Total Expenses
$6,101
Mortgage P&I
74%
$3,537
Property Taxes
14%
$692
Home Insurance
5%
$248
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526