Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.54% first-year return on $165k initial cash invested.
-4.54%
Cash On Cash
5.49%
Cap Rate
0.89
DSCR
$5,650
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,650 income − $6,274 expenses = $624 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%
$6,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,650
Total Expenses
$6,274
Mortgage P&I
64%
$3,601
Property Taxes
9%
$506
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622