Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.49% first-year return on $166k initial cash invested.
-10.49%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$4,528
Rent
-$1,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,528 income − $5,983 expenses = $1,455 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,067
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,528
Total Expenses
$5,983
Mortgage P&I
80%
$3,602
Property Taxes
13%
$592
Home Insurance
6%
$250
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498