Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.06% first-year return on $165k initial cash invested.
-15.06%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$4,146
Rent
-$2,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,980
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,146
Total Expenses
$6,211
Mortgage P&I
82%
$3,408
Property Taxes
28%
$1,149
Home Insurance
6%
$244
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456