Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.59% first-year return on $165k initial cash invested.
-17.59%
Cash On Cash
2.7%
Cap Rate
0.41
DSCR
$3,534
Rent
-$2,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,534 income − $5,952 expenses = $2,418 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,534
Total Expenses
$5,952
Mortgage P&I
109%
$3,853
Property Taxes
18%
$653
Home Insurance
7%
$245
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389