Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.46% first-year return on $165k initial cash invested.
-13.46%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$4,244
Rent
-$1,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,244 income − $6,095 expenses = $1,851 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,002
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,244
Total Expenses
$6,095
Mortgage P&I
84%
$3,581
Property Taxes
19%
$817
Home Insurance
6%
$254
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467