Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.29% first-year return on $165k initial cash invested.
-5.29%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$4,734
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,734 income − $5,461 expenses = $727 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%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,734
Total Expenses
$5,461
Mortgage P&I
74%
$3,502
Property Taxes
2%
$105
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521