Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.52% first-year return on $165k initial cash invested.
-7.52%
Cash On Cash
4.37%
Cap Rate
0.75
DSCR
$4,990
Rent
-$1,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,990 income − $6,027 expenses = $1,037 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,022
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,990
Total Expenses
$6,027
Mortgage P&I
68%
$3,397
Property Taxes
12%
$588
Home Insurance
5%
$244
HOA
2%
$100
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549