Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.43% first-year return on $165k initial cash invested.
-13.43%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$3,837
Rent
-$1,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,837 income − $5,681 expenses = $1,844 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,837
Total Expenses
$5,681
Mortgage P&I
94%
$3,589
Property Taxes
14%
$544
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422