Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.05% first-year return on $165k initial cash invested.
-20.05%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$2,478
Rent
-$2,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $5,238 expenses = $2,760 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,010
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,478
Total Expenses
$5,238
Mortgage P&I
143%
$3,551
Property Taxes
17%
$416
Home Insurance
17%
$429
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273