Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.18% first-year return on $158k initial cash invested.
-9.18%
Cash On Cash
3.83%
Cap Rate
0.67
DSCR
$3,532
Rent
-$1,212
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$4,744
Mortgage P&I
91%
$3,204
Property Taxes
3%
$105
Home Insurance
7%
$234
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389