Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.02% first-year return on $165k initial cash invested.
-14.02%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$3,213
Rent
-$1,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,015
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,213
Total Expenses
$5,144
Mortgage P&I
108%
$3,470
Property Taxes
10%
$326
Home Insurance
8%
$255
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$353