Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.04% first-year return on $165k initial cash invested.
-14.04%
Cash On Cash
3.01%
Cap Rate
0.49
DSCR
$3,213
Rent
-$1,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,213 income − $5,143 expenses = $1,930 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
$3,213
Total Expenses
$5,143
Mortgage P&I
111%
$3,557
Property Taxes
7%
$218
Home Insurance
8%
$245
HOA
1%
$30
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$353