Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.72% first-year return on $165k initial cash invested.
-16.72%
Cash On Cash
2.79%
Cap Rate
0.43
DSCR
$2,745
Rent
-$2,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,745 income − $5,042 expenses = $2,297 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,991
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,745
Total Expenses
$5,042
Mortgage P&I
139%
$3,811
Property Taxes
2%
$53
Home Insurance
9%
$245
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302