Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.62% first-year return on $158k initial cash invested.
-11.62%
Cash On Cash
3.45%
Cap Rate
0.59
DSCR
$4,332
Rent
-$1,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,681
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,332
Total Expenses
$5,865
Mortgage P&I
76%
$3,283
Property Taxes
20%
$873
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477