Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.55% first-year return on $167k initial cash invested.
-9.55%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$4,791
Rent
-$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,791 income − $6,120 expenses = $1,329 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,099
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,791
Total Expenses
$6,120
Mortgage P&I
76%
$3,618
Property Taxes
13%
$624
Home Insurance
5%
$248
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527