Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.85% first-year return on $165k initial cash invested.
-12.85%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$4,160
Rent
-$1,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,160 income − $5,931 expenses = $1,771 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,018
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,160
Total Expenses
$5,931
Mortgage P&I
85%
$3,551
Property Taxes
17%
$711
Home Insurance
6%
$255
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458