Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.34% first-year return on $165k initial cash invested.
-13.34%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$3,249
Rent
-$1,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,019
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,249
Total Expenses
$5,088
Mortgage P&I
109%
$3,549
Property Taxes
5%
$176
Home Insurance
8%
$259
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357