Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.27% first-year return on $156k initial cash invested.
-6.27%
Cash On Cash
4.5%
Cap Rate
0.8
DSCR
$4,767
Rent
-$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,587
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,767
Total Expenses
$5,584
Mortgage P&I
65%
$3,096
Property Taxes
13%
$622
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524