Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.97% first-year return on $165k initial cash invested.
-17.97%
Cash On Cash
2.56%
Cap Rate
0.39
DSCR
$2,810
Rent
-$2,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $5,288 expenses = $2,478 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,022
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,810
Total Expenses
$5,288
Mortgage P&I
138%
$3,864
Property Taxes
7%
$208
Home Insurance
9%
$262
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309