Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.31% first-year return on $165k initial cash invested.
-2.31%
Cash On Cash
5.83%
Cap Rate
0.99
DSCR
$6,993
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,993 income − $7,312 expenses = $319 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,017
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,993
Total Expenses
$7,312
Mortgage P&I
49%
$3,447
Property Taxes
11%
$736
Home Insurance
4%
$255
HOA
7%
$496
Property Management
12%
$839
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$769