Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.08% first-year return on $165k initial cash invested.
-7.08%
Cash On Cash
4.74%
Cap Rate
0.78
DSCR
$4,893
Rent
-$974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,893 income − $5,867 expenses = $974 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
$4,893
Total Expenses
$5,867
Mortgage P&I
72%
$3,543
Property Taxes
8%
$415
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538