Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.98% first-year return on $165k initial cash invested.
-6.98%
Cash On Cash
5.03%
Cap Rate
0.81
DSCR
$6,262
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,262 income − $7,221 expenses = $959 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.8%
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
$6,262
Total Expenses
$7,221
Mortgage P&I
58%
$3,643
Property Taxes
19%
$1,205
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$689