Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.7% first-year return on $165k initial cash invested.
-8.7%
Cash On Cash
4.83%
Cap Rate
0.74
DSCR
$4,725
Rent
-$1,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,725 income − $5,918 expenses = $1,193 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,980
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,725
Total Expenses
$5,918
Mortgage P&I
81%
$3,812
Property Taxes
4%
$174
Home Insurance
5%
$244
HOA
2%
$81
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520