Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.25% first-year return on $159k initial cash invested.
-10.25%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$4,089
Rent
-$1,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,706
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,089
Total Expenses
$5,445
Mortgage P&I
80%
$3,282
Property Taxes
13%
$535
Home Insurance
6%
$236
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450