Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.98% first-year return on $165k initial cash invested.
-7.98%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$5,044
Rent
-$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,044 income − $6,145 expenses = $1,101 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,023
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,044
Total Expenses
$6,145
Mortgage P&I
70%
$3,539
Property Taxes
13%
$637
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555