Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.27% first-year return on $165k initial cash invested.
-15.27%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$3,392
Rent
-$2,099
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
6.2%
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
$3,392
Total Expenses
$5,491
Mortgage P&I
101%
$3,437
Property Taxes
15%
$520
Home Insurance
7%
$245
HOA
4%
$135
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373