Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.97% first-year return on $157k initial cash invested.
-10.97%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$3,290
Rent
-$1,432
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,600
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,290
Total Expenses
$4,722
Mortgage P&I
98%
$3,230
Property Taxes
4%
$141
Home Insurance
7%
$231
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362