Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.75% first-year return on $158k initial cash invested.
-16.75%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$3,297
Rent
-$2,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,654
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,297
Total Expenses
$5,499
Mortgage P&I
102%
$3,349
Property Taxes
25%
$818
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363