Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.29% first-year return on $156k initial cash invested.
-2.29%
Cash On Cash
5.55%
Cap Rate
0.97
DSCR
$5,198
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,568
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,198
Total Expenses
$5,496
Mortgage P&I
60%
$3,129
Property Taxes
7%
$363
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572