Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.35% first-year return on $165k initial cash invested.
-8.35%
Cash On Cash
4.39%
Cap Rate
0.73
DSCR
$4,888
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,888 income − $6,035 expenses = $1,147 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
$4,888
Total Expenses
$6,035
Mortgage P&I
72%
$3,507
Property Taxes
13%
$619
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538