Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.9% first-year return on $166k initial cash invested.
-6.9%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$5,116
Rent
-$958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,116 income − $6,074 expenses = $958 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,071
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,116
Total Expenses
$6,074
Mortgage P&I
69%
$3,529
Property Taxes
11%
$548
Home Insurance
5%
$257
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$153
Maintenance
4%
$205
Other
11%
$563