Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.21% first-year return on $165k initial cash invested.
-2.21%
Cash On Cash
5.88%
Cap Rate
0.98
DSCR
$5,542
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,542 income − $5,845 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,994
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,542
Total Expenses
$5,845
Mortgage P&I
63%
$3,506
Property Taxes
4%
$200
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610