Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.9% first-year return on $165k initial cash invested.
-13.9%
Cash On Cash
3.62%
Cap Rate
0.55
DSCR
$4,262
Rent
-$1,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,262 income − $6,171 expenses = $1,909 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,262
Total Expenses
$6,171
Mortgage P&I
90%
$3,847
Property Taxes
15%
$629
Home Insurance
6%
$245
HOA
0%
$2
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469