Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.49% first-year return on $165k initial cash invested.
-17.49%
Cash On Cash
2.24%
Cap Rate
0.36
DSCR
$2,840
Rent
-$2,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $5,244 expenses = $2,404 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,840
Total Expenses
$5,244
Mortgage P&I
127%
$3,597
Property Taxes
15%
$436
Home Insurance
9%
$245
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312