Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.37% first-year return on $165k initial cash invested.
-18.37%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$3,128
Rent
-$2,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,128 income − $5,654 expenses = $2,526 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
$3,128
Total Expenses
$5,654
Mortgage P&I
111%
$3,486
Property Taxes
26%
$822
Home Insurance
8%
$245
HOA
1%
$38
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344