Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.82% first-year return on $165k initial cash invested.
-3.82%
Cash On Cash
5.55%
Cap Rate
0.91
DSCR
$5,524
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,524 income − $6,048 expenses = $524 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,985
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,524
Total Expenses
$6,048
Mortgage P&I
64%
$3,534
Property Taxes
7%
$390
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608