Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.72% first-year return on $165k initial cash invested.
-18.72%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$3,152
Rent
-$2,573
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
$3,152
Total Expenses
$5,725
Mortgage P&I
107%
$3,370
Property Taxes
33%
$1,038
Home Insurance
8%
$245
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347