Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.01% first-year return on $156k initial cash invested.
-11.01%
Cash On Cash
3.47%
Cap Rate
0.6
DSCR
$3,956
Rent
-$1,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,589
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,956
Total Expenses
$5,391
Mortgage P&I
80%
$3,182
Property Taxes
7%
$287
Home Insurance
6%
$254
HOA
8%
$323
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435