Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.23% first-year return on $165k initial cash invested.
-3.23%
Cash On Cash
5.57%
Cap Rate
0.94
DSCR
$5,547
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,547 income − $5,992 expenses = $445 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,014
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,547
Total Expenses
$5,992
Mortgage P&I
63%
$3,479
Property Taxes
6%
$346
Home Insurance
5%
$257
HOA
0%
$24
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610