Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.17% first-year return on $165k initial cash invested.
-10.17%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$5,286
Rent
-$1,399
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
6.2%
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
$5,286
Total Expenses
$6,685
Mortgage P&I
65%
$3,443
Property Taxes
19%
$981
Home Insurance
5%
$245
HOA
4%
$220
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$159
Maintenance
4%
$211
Other
11%
$581