Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.26% first-year return on $165k initial cash invested.
-14.26%
Cash On Cash
3.54%
Cap Rate
0.53
DSCR
$3,854
Rent
-$1,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $5,812 expenses = $1,958 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$5,812
Mortgage P&I
100%
$3,866
Property Taxes
10%
$391
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424