Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.32% first-year return on $165k initial cash invested.
-12.32%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$3,268
Rent
-$1,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,268 income − $4,962 expenses = $1,694 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,268
Total Expenses
$4,962
Mortgage P&I
107%
$3,483
Property Taxes
4%
$123
Home Insurance
8%
$245
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359