Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.44% first-year return on $157k initial cash invested.
-9.44%
Cash On Cash
3.95%
Cap Rate
0.68
DSCR
$4,809
Rent
-$1,231
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%
$6,597
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,809
Total Expenses
$6,040
Mortgage P&I
67%
$3,213
Property Taxes
12%
$572
Home Insurance
5%
$236
HOA
8%
$385
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529