Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.4% first-year return on $165k initial cash invested.
-7.4%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$4,652
Rent
-$1,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,652 income − $5,669 expenses = $1,017 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,652
Total Expenses
$5,669
Mortgage P&I
75%
$3,476
Property Taxes
8%
$366
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512