Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.84% first-year return on $165k initial cash invested.
-18.84%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$2,925
Rent
-$2,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,925 income − $5,514 expenses = $2,589 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%
$6,995
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$5,514
Mortgage P&I
121%
$3,552
Property Taxes
25%
$722
Home Insurance
8%
$245
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322