Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.32% first-year return on $156k initial cash invested.
-17.32%
Cash On Cash
1.98%
Cap Rate
0.34
DSCR
$3,202
Rent
-$2,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,573
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,202
Total Expenses
$5,454
Mortgage P&I
100%
$3,209
Property Taxes
21%
$680
Home Insurance
7%
$230
HOA
8%
$247
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352