Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.15% first-year return on $158k initial cash invested.
-8.15%
Cash On Cash
4.28%
Cap Rate
0.73
DSCR
$4,983
Rent
-$1,071
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,651
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,983
Total Expenses
$6,054
Mortgage P&I
65%
$3,246
Property Taxes
18%
$887
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548