Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.59% first-year return on $165k initial cash invested.
-5.59%
Cash On Cash
5.26%
Cap Rate
0.85
DSCR
$5,270
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,270 income − $6,038 expenses = $768 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,270
Total Expenses
$6,038
Mortgage P&I
69%
$3,627
Property Taxes
6%
$336
Home Insurance
5%
$245
HOA
1%
$38
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580