Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.33% first-year return on $165k initial cash invested.
-18.33%
Cash On Cash
1.68%
Cap Rate
0.29
DSCR
$2,766
Rent
-$2,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $5,287 expenses = $2,521 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,766
Total Expenses
$5,287
Mortgage P&I
123%
$3,390
Property Taxes
26%
$711
Home Insurance
9%
$245
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304