Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.16% first-year return on $159k initial cash invested.
-5.16%
Cash On Cash
5.13%
Cap Rate
0.86
DSCR
$5,340
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,718
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,340
Total Expenses
$6,024
Mortgage P&I
63%
$3,340
Property Taxes
12%
$641
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587