Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.49% first-year return on $165k initial cash invested.
-22.49%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$2,466
Rent
-$3,093
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%
$7,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,466
Total Expenses
$5,559
Mortgage P&I
143%
$3,515
Property Taxes
39%
$960
Home Insurance
10%
$245
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271