Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16% first-year return on $165k initial cash invested.
-16%
Cash On Cash
3.08%
Cap Rate
0.47
DSCR
$3,306
Rent
-$2,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $5,506 expenses = $2,200 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,306
Total Expenses
$5,506
Mortgage P&I
117%
$3,867
Property Taxes
6%
$195
Home Insurance
7%
$245
HOA
2%
$75
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364