Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.13% first-year return on $165k initial cash invested.
-7.13%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$4,726
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,726 income − $5,707 expenses = $981 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%
$7,001
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,726
Total Expenses
$5,707
Mortgage P&I
73%
$3,462
Property Taxes
8%
$386
Home Insurance
5%
$252
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520