Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.86% first-year return on $157k initial cash invested.
-7.86%
Cash On Cash
4.28%
Cap Rate
0.74
DSCR
$4,726
Rent
-$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,637
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,726
Total Expenses
$5,757
Mortgage P&I
68%
$3,211
Property Taxes
14%
$666
Home Insurance
5%
$231
HOA
1%
$42
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520