Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.18% first-year return on $159k initial cash invested.
-12.18%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$3,258
Rent
-$1,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,715
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,258
Total Expenses
$4,872
Mortgage P&I
101%
$3,307
Property Taxes
5%
$151
Home Insurance
8%
$245
HOA
2%
$62
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358