Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.43% first-year return on $165k initial cash invested.
-9.43%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$5,472
Rent
-$1,298
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%
$7,011
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,472
Total Expenses
$6,770
Mortgage P&I
63%
$3,447
Property Taxes
19%
$1,020
Home Insurance
5%
$262
HOA
3%
$180
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602