Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.85% first-year return on $159k initial cash invested.
-9.85%
Cash On Cash
3.86%
Cap Rate
0.66
DSCR
$4,690
Rent
-$1,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,710
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,690
Total Expenses
$5,995
Mortgage P&I
70%
$3,276
Property Taxes
19%
$885
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516