Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.76% first-year return on $159k initial cash invested.
-6.76%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$5,150
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,694
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,150
Total Expenses
$6,043
Mortgage P&I
64%
$3,295
Property Taxes
15%
$770
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566