Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.08% first-year return on $165k initial cash invested.
-14.08%
Cash On Cash
3.4%
Cap Rate
0.55
DSCR
$7,218
Rent
-$1,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,218 income − $9,149 expenses = $1,931 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.7%
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
$7,218
Total Expenses
$9,149
Mortgage P&I
50%
$3,619
Property Taxes
9%
$682
Home Insurance
3%
$245
HOA
30%
$2,148
Property Management
12%
$866
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$794