Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.36% first-year return on $165k initial cash invested.
-8.36%
Cash On Cash
4.89%
Cap Rate
0.75
DSCR
$5,368
Rent
-$1,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,368 income − $6,514 expenses = $1,146 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,977
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,368
Total Expenses
$6,514
Mortgage P&I
70%
$3,774
Property Taxes
13%
$675
Home Insurance
4%
$240
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590