Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.19% first-year return on $165k initial cash invested.
-8.19%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$4,942
Rent
-$1,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,942 income − $6,067 expenses = $1,125 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%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,942
Total Expenses
$6,067
Mortgage P&I
71%
$3,504
Property Taxes
13%
$637
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544