Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.02% first-year return on $158k initial cash invested.
-11.02%
Cash On Cash
3.64%
Cap Rate
0.62
DSCR
$4,832
Rent
-$1,455
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,688
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,832
Total Expenses
$6,287
Mortgage P&I
68%
$3,291
Property Taxes
23%
$1,127
Home Insurance
5%
$226
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532