Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.6% first-year return on $159k initial cash invested.
-13.6%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$2,859
Rent
-$1,804
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,720
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,859
Total Expenses
$4,663
Mortgage P&I
115%
$3,279
Property Taxes
6%
$178
Home Insurance
8%
$235
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314