Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.85% first-year return on $165k initial cash invested.
-14.85%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$4,266
Rent
-$2,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,008
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,266
Total Expenses
$6,310
Mortgage P&I
80%
$3,404
Property Taxes
15%
$623
Home Insurance
8%
$331
HOA
12%
$501
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469