Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.17% first-year return on $165k initial cash invested.
-5.17%
Cash On Cash
5.74%
Cap Rate
0.88
DSCR
$6,120
Rent
-$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,120 income − $6,831 expenses = $711 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,120
Total Expenses
$6,831
Mortgage P&I
62%
$3,817
Property Taxes
11%
$688
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673