Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.57% first-year return on $165k initial cash invested.
-13.57%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$3,238
Rent
-$1,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $5,102 expenses = $1,864 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,238
Total Expenses
$5,102
Mortgage P&I
108%
$3,481
Property Taxes
8%
$274
Home Insurance
8%
$245
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356