Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.96% first-year return on $165k initial cash invested.
-3.96%
Cash On Cash
5.3%
Cap Rate
0.9
DSCR
$5,422
Rent
-$544
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%
$6,998
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,422
Total Expenses
$5,966
Mortgage P&I
63%
$3,416
Property Taxes
9%
$461
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596