Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.25% first-year return on $165k initial cash invested.
-17.25%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$3,492
Rent
-$2,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $5,860 expenses = $2,368 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,985
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,492
Total Expenses
$5,860
Mortgage P&I
101%
$3,515
Property Taxes
24%
$824
Home Insurance
7%
$254
HOA
2%
$79
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384