Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.31% first-year return on $158k initial cash invested.
-12.31%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$3,243
Rent
-$1,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,689
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$4,869
Mortgage P&I
104%
$3,364
Property Taxes
0%
$4
Home Insurance
8%
$262
HOA
4%
$136
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357