Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.47% first-year return on $165k initial cash invested.
-10.47%
Cash On Cash
4.02%
Cap Rate
0.65
DSCR
$4,724
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,724 income − $6,165 expenses = $1,441 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,007
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,724
Total Expenses
$6,165
Mortgage P&I
76%
$3,600
Property Taxes
13%
$634
Home Insurance
7%
$324
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520