Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.83% first-year return on $165k initial cash invested.
-12.83%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$4,011
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,022
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,011
Total Expenses
$5,780
Mortgage P&I
86%
$3,457
Property Taxes
18%
$732
Home Insurance
6%
$229
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441