Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.14% first-year return on $165k initial cash invested.
-7.14%
Cash On Cash
4.9%
Cap Rate
0.78
DSCR
$4,839
Rent
-$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,839 income − $5,821 expenses = $982 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
$4,839
Total Expenses
$5,821
Mortgage P&I
75%
$3,645
Property Taxes
6%
$285
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532