Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.07% first-year return on $165k initial cash invested.
-21.07%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,960
Rent
-$2,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,960 income − $5,857 expenses = $2,897 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,960
Total Expenses
$5,857
Mortgage P&I
117%
$3,472
Property Taxes
38%
$1,134
Home Insurance
8%
$245
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326