Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.02% first-year return on $165k initial cash invested.
-20.02%
Cash On Cash
1.78%
Cap Rate
0.28
DSCR
$2,640
Rent
-$2,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,640 income − $5,393 expenses = $2,753 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,640
Total Expenses
$5,393
Mortgage P&I
140%
$3,683
Property Taxes
21%
$567
Home Insurance
9%
$245
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$290