Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.93% first-year return on $165k initial cash invested.
-8.93%
Cash On Cash
4.61%
Cap Rate
0.73
DSCR
$5,280
Rent
-$1,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,280 income − $6,508 expenses = $1,228 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
7.0%
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
$5,280
Total Expenses
$6,508
Mortgage P&I
70%
$3,705
Property Taxes
14%
$763
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581