Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.32% first-year return on $158k initial cash invested.
-13.32%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$3,804
Rent
-$1,750
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,804
Total Expenses
$5,554
Mortgage P&I
88%
$3,330
Property Taxes
10%
$364
Home Insurance
6%
$233
HOA
9%
$335
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418