Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.89% first-year return on $165k initial cash invested.
-8.89%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$4,420
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,420 income − $5,642 expenses = $1,222 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,002
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,420
Total Expenses
$5,642
Mortgage P&I
79%
$3,483
Property Taxes
8%
$375
Home Insurance
6%
$248
HOA
1%
$33
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486