Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.53% first-year return on $165k initial cash invested.
-21.53%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$2,043
Rent
-$2,956
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,043
Total Expenses
$4,999
Mortgage P&I
169%
$3,459
Property Taxes
29%
$600
Home Insurance
12%
$245
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225