Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.83% first-year return on $165k initial cash invested.
-16.83%
Cash On Cash
2.57%
Cap Rate
0.4
DSCR
$2,721
Rent
-$2,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $5,035 expenses = $2,314 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,721
Total Expenses
$5,035
Mortgage P&I
136%
$3,704
Property Taxes
5%
$143
Home Insurance
9%
$245
HOA
1%
$17
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299