Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.54% first-year return on $157k initial cash invested.
-10.54%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$4,102
Rent
-$1,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,618
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,102
Total Expenses
$5,481
Mortgage P&I
80%
$3,290
Property Taxes
14%
$564
Home Insurance
6%
$233
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451