Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.57% first-year return on $165k initial cash invested.
-5.57%
Cash On Cash
5.16%
Cap Rate
0.85
DSCR
$5,540
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,540 income − $6,306 expenses = $766 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,996
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,540
Total Expenses
$6,306
Mortgage P&I
64%
$3,552
Property Taxes
11%
$620
Home Insurance
5%
$250
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$609