Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.36% first-year return on $157k initial cash invested.
-10.36%
Cash On Cash
3.73%
Cap Rate
0.64
DSCR
$5,256
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,603
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,256
Total Expenses
$6,609
Mortgage P&I
61%
$3,193
Property Taxes
24%
$1,254
Home Insurance
4%
$233
HOA
3%
$142
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578