Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.88% first-year return on $165k initial cash invested.
-15.88%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$2,961
Rent
-$2,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,979
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,961
Total Expenses
$5,138
Mortgage P&I
118%
$3,501
Property Taxes
13%
$387
Home Insurance
8%
$244
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326