Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.16% first-year return on $165k initial cash invested.
-7.16%
Cash On Cash
4.62%
Cap Rate
0.77
DSCR
$4,533
Rent
-$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,533 income − $5,517 expenses = $984 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,994
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,533
Total Expenses
$5,517
Mortgage P&I
77%
$3,498
Property Taxes
5%
$224
Home Insurance
6%
$254
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499