Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.88% first-year return on $165k initial cash invested.
-17.88%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$2,208
Rent
-$2,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $4,666 expenses = $2,458 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
$2,208
Total Expenses
$4,666
Mortgage P&I
159%
$3,517
Property Taxes
7%
$154
Home Insurance
11%
$245
HOA
0%
$0
Property Management
12%
$265
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$243