Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.54% first-year return on $157k initial cash invested.
-9.54%
Cash On Cash
3.82%
Cap Rate
0.66
DSCR
$4,234
Rent
-$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,610
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,234
Total Expenses
$5,481
Mortgage P&I
75%
$3,182
Property Taxes
15%
$624
Home Insurance
6%
$236
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466