Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.06% first-year return on $165k initial cash invested.
-14.06%
Cash On Cash
3.05%
Cap Rate
0.5
DSCR
$3,356
Rent
-$1,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,356 income − $5,289 expenses = $1,933 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,356
Total Expenses
$5,289
Mortgage P&I
107%
$3,577
Property Taxes
10%
$326
Home Insurance
7%
$245
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369