Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.97% first-year return on $165k initial cash invested.
-10.97%
Cash On Cash
4.12%
Cap Rate
0.65
DSCR
$5,487
Rent
-$1,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,487 income − $6,998 expenses = $1,511 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,011
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,487
Total Expenses
$6,998
Mortgage P&I
67%
$3,702
Property Taxes
15%
$830
Home Insurance
5%
$247
HOA
6%
$354
Property Management
12%
$658
CapEx
4%
$219
Vacancy
3%
$165
Maintenance
4%
$219
Other
11%
$604