Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.23% first-year return on $165k initial cash invested.
-4.23%
Cash On Cash
5.13%
Cap Rate
0.89
DSCR
$5,400
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,400 income − $5,983 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,010
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,400
Total Expenses
$5,983
Mortgage P&I
62%
$3,361
Property Taxes
10%
$541
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594