Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.2% first-year return on $165k initial cash invested.
-15.2%
Cash On Cash
2.4%
Cap Rate
0.42
DSCR
$3,038
Rent
-$2,090
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$5,128
Mortgage P&I
111%
$3,367
Property Taxes
16%
$482
Home Insurance
8%
$245
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334