Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.84% first-year return on $165k initial cash invested.
-3.84%
Cash On Cash
5.52%
Cap Rate
0.93
DSCR
$7,221
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,221 income − $7,749 expenses = $528 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,221
Total Expenses
$7,749
Mortgage P&I
48%
$3,458
Property Taxes
19%
$1,350
Home Insurance
3%
$245
HOA
3%
$240
Property Management
12%
$867
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$794