Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.44% first-year return on $165k initial cash invested.
-7.44%
Cash On Cash
4.62%
Cap Rate
0.76
DSCR
$4,614
Rent
-$1,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,614 income − $5,637 expenses = $1,023 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,614
Total Expenses
$5,637
Mortgage P&I
77%
$3,535
Property Taxes
5%
$214
Home Insurance
5%
$245
HOA
2%
$73
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$138
Maintenance
4%
$185
Other
11%
$508