Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $165k initial cash invested.
-10.16%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$3,957
Rent
-$1,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $5,354 expenses = $1,397 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%
$6,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,957
Total Expenses
$5,354
Mortgage P&I
88%
$3,495
Property Taxes
5%
$198
Home Insurance
6%
$245
HOA
2%
$71
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435