Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.28% first-year return on $159k initial cash invested.
-23.28%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$4,066
Rent
-$3,088
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%
$6,724
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,066
Total Expenses
$7,154
Mortgage P&I
81%
$3,276
Property Taxes
9%
$381
Home Insurance
6%
$242
HOA
46%
$1,872
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447