Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.7% first-year return on $165k initial cash invested.
-13.7%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$5,108
Rent
-$1,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,108 income − $6,992 expenses = $1,884 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,108
Total Expenses
$6,992
Mortgage P&I
69%
$3,543
Property Taxes
29%
$1,468
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562