Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.4% first-year return on $165k initial cash invested.
-7.4%
Cash On Cash
4.61%
Cap Rate
0.76
DSCR
$4,551
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,551 income − $5,569 expenses = $1,018 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%
$7,001
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,551
Total Expenses
$5,569
Mortgage P&I
77%
$3,526
Property Taxes
5%
$241
Home Insurance
6%
$254
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501