Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.79% first-year return on $165k initial cash invested.
-15.79%
Cash On Cash
3.01%
Cap Rate
0.46
DSCR
$3,092
Rent
-$2,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $5,260 expenses = $2,168 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$5,260
Mortgage P&I
123%
$3,797
Property Taxes
5%
$166
Home Insurance
8%
$245
HOA
0%
$0
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340