Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.97% first-year return on $165k initial cash invested.
-13.97%
Cash On Cash
3.11%
Cap Rate
0.5
DSCR
$3,330
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $5,250 expenses = $1,920 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,330
Total Expenses
$5,250
Mortgage P&I
108%
$3,598
Property Taxes
8%
$275
Home Insurance
7%
$245
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366