Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.31% first-year return on $165k initial cash invested.
-8.31%
Cash On Cash
4.08%
Cap Rate
0.71
DSCR
$4,260
Rent
-$1,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,986
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,260
Total Expenses
$5,400
Mortgage P&I
79%
$3,347
Property Taxes
5%
$197
Home Insurance
6%
$249
HOA
4%
$159
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469