Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.79% first-year return on $159k initial cash invested.
-6.79%
Cash On Cash
4.62%
Cap Rate
0.79
DSCR
$4,910
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,712
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,910
Total Expenses
$5,810
Mortgage P&I
67%
$3,289
Property Taxes
12%
$588
Home Insurance
5%
$236
HOA
1%
$29
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540