Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.85% first-year return on $165k initial cash invested.
-9.85%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$4,126
Rent
-$1,354
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
6.4%
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
$4,126
Total Expenses
$5,480
Mortgage P&I
85%
$3,490
Property Taxes
8%
$342
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454