Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.59% first-year return on $158k initial cash invested.
-14.59%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$2,934
Rent
-$1,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,673
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$4,856
Mortgage P&I
110%
$3,233
Property Taxes
9%
$255
Home Insurance
8%
$245
HOA
4%
$126
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323