Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.9% first-year return on $159k initial cash invested.
-8.9%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$4,598
Rent
-$1,181
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,724
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,598
Total Expenses
$5,779
Mortgage P&I
74%
$3,382
Property Taxes
10%
$481
Home Insurance
5%
$238
HOA
2%
$114
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506