Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.92% first-year return on $165k initial cash invested.
-12.92%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$3,279
Rent
-$1,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $5,056 expenses = $1,777 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,279
Total Expenses
$5,056
Mortgage P&I
106%
$3,463
Property Taxes
7%
$234
Home Insurance
7%
$245
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361