Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.55% first-year return on $165k initial cash invested.
-8.55%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$4,510
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,009
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,510
Total Expenses
$5,687
Mortgage P&I
76%
$3,418
Property Taxes
11%
$487
Home Insurance
6%
$250
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496