Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.65% first-year return on $165k initial cash invested.
-4.65%
Cash On Cash
5.09%
Cap Rate
0.87
DSCR
$4,948
Rent
-$639
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
$4,948
Total Expenses
$5,587
Mortgage P&I
69%
$3,413
Property Taxes
5%
$247
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544