Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.06% first-year return on $165k initial cash invested.
-13.06%
Cash On Cash
2.93%
Cap Rate
0.51
DSCR
$3,878
Rent
-$1,795
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
$3,878
Total Expenses
$5,673
Mortgage P&I
86%
$3,349
Property Taxes
19%
$728
Home Insurance
6%
$245
HOA
1%
$33
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427