Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.83% first-year return on $165k initial cash invested.
-11.83%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$4,090
Rent
-$1,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,090
Total Expenses
$5,717
Mortgage P&I
85%
$3,470
Property Taxes
15%
$610
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450