Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.54% first-year return on $157k initial cash invested.
-6.54%
Cash On Cash
4.71%
Cap Rate
0.81
DSCR
$6,336
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,620
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,336
Total Expenses
$7,192
Mortgage P&I
51%
$3,202
Property Taxes
10%
$614
Home Insurance
4%
$240
HOA
16%
$983
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697