Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.8% first-year return on $165k initial cash invested.
-4.8%
Cash On Cash
5.43%
Cap Rate
0.88
DSCR
$5,702
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,702 income − $6,361 expenses = $659 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%
$6,995
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,702
Total Expenses
$6,361
Mortgage P&I
63%
$3,598
Property Taxes
10%
$580
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627