Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.66% first-year return on $159k initial cash invested.
-13.66%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$3,700
Rent
-$1,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,695
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,700
Total Expenses
$5,505
Mortgage P&I
88%
$3,265
Property Taxes
20%
$748
Home Insurance
6%
$234
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407