Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.27% first-year return on $165k initial cash invested.
-4.27%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$4,906
Rent
-$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,906 income − $5,494 expenses = $588 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,005
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,906
Total Expenses
$5,494
Mortgage P&I
71%
$3,504
Property Taxes
1%
$60
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540