Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.62% first-year return on $167k initial cash invested.
-11.62%
Cash On Cash
4.13%
Cap Rate
0.63
DSCR
$4,838
Rent
-$1,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,838 income − $6,453 expenses = $1,615 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,082
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,838
Total Expenses
$6,453
Mortgage P&I
80%
$3,856
Property Taxes
14%
$696
Home Insurance
5%
$255
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532