Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.84% first-year return on $165k initial cash invested.
-7.84%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$4,930
Rent
-$1,078
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%
$6,996
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,930
Total Expenses
$6,008
Mortgage P&I
69%
$3,416
Property Taxes
11%
$533
Home Insurance
5%
$266
HOA
2%
$117
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542