Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.21% first-year return on $165k initial cash invested.
-9.21%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$4,800
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,800 income − $6,066 expenses = $1,266 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,800
Total Expenses
$6,066
Mortgage P&I
74%
$3,540
Property Taxes
14%
$649
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528