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
4.48%
Cap Rate
0.71
DSCR
$4,438
Rent
-$1,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,438 income − $5,667 expenses = $1,229 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,010
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,438
Total Expenses
$5,667
Mortgage P&I
83%
$3,667
Property Taxes
5%
$203
Home Insurance
6%
$254
HOA
1%
$33
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488