Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.61% first-year return on $165k initial cash invested.
-18.61%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$2,456
Rent
-$2,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $5,009 expenses = $2,553 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,982
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,456
Total Expenses
$5,009
Mortgage P&I
143%
$3,518
Property Taxes
16%
$401
Home Insurance
10%
$255
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270