Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $165k initial cash invested.
-8.6%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$4,443
Rent
-$1,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,443 income − $5,626 expenses = $1,183 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,003
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,443
Total Expenses
$5,626
Mortgage P&I
79%
$3,506
Property Taxes
8%
$353
Home Insurance
6%
$256
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489