Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.67% first-year return on $166k initial cash invested.
-4.67%
Cash On Cash
6.01%
Cap Rate
0.9
DSCR
$6,306
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,306 income − $6,952 expenses = $646 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,043
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,306
Total Expenses
$6,952
Mortgage P&I
62%
$3,919
Property Taxes
10%
$661
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694