Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.97% first-year return on $165k initial cash invested.
-7.97%
Cash On Cash
4.6%
Cap Rate
0.75
DSCR
$5,400
Rent
-$1,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,400 income − $6,495 expenses = $1,095 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,400
Total Expenses
$6,495
Mortgage P&I
66%
$3,560
Property Taxes
13%
$709
Home Insurance
5%
$245
HOA
3%
$145
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594