Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.65% first-year return on $165k initial cash invested.
-20.65%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$1,622
Rent
-$2,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,622 income − $4,458 expenses = $2,836 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,622
Total Expenses
$4,458
Mortgage P&I
219%
$3,554
Property Taxes
7%
$107
Home Insurance
15%
$245
HOA
0%
$0
Property Management
12%
$195
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$178