Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.28% first-year return on $165k initial cash invested.
-12.28%
Cash On Cash
3.11%
Cap Rate
0.54
DSCR
$3,682
Rent
-$1,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,682
Total Expenses
$5,368
Mortgage P&I
91%
$3,348
Property Taxes
14%
$524
Home Insurance
7%
$245
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405