Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.51% first-year return on $165k initial cash invested.
-17.51%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$2,418
Rent
-$2,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $4,822 expenses = $2,404 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,418
Total Expenses
$4,822
Mortgage P&I
144%
$3,484
Property Taxes
11%
$270
Home Insurance
10%
$245
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266