Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.26% first-year return on $166k initial cash invested.
-14.26%
Cash On Cash
3.22%
Cap Rate
0.51
DSCR
$4,068
Rent
-$1,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,068 income − $6,045 expenses = $1,977 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,064
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,068
Total Expenses
$6,045
Mortgage P&I
91%
$3,709
Property Taxes
17%
$701
Home Insurance
6%
$252
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447