Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.71% first-year return on $165k initial cash invested.
-12.71%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$3,876
Rent
-$1,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $5,623 expenses = $1,747 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,876
Total Expenses
$5,623
Mortgage P&I
91%
$3,517
Property Taxes
14%
$544
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426