Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.51% first-year return on $165k initial cash invested.
-20.51%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$1,818
Rent
-$2,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,818 income − $4,638 expenses = $2,820 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,818
Total Expenses
$4,638
Mortgage P&I
196%
$3,558
Property Taxes
12%
$216
Home Insurance
13%
$245
HOA
0%
$0
Property Management
12%
$218
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$200