Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.86% first-year return on $159k initial cash invested.
-6.86%
Cash On Cash
4.5%
Cap Rate
0.78
DSCR
$4,542
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,727
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,542
Total Expenses
$5,452
Mortgage P&I
72%
$3,253
Property Taxes
9%
$414
Home Insurance
5%
$240
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500