Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.25% first-year return on $157k initial cash invested.
-0.25%
Cash On Cash
6.44%
Cap Rate
1.06
DSCR
$5,584
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,623
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,584
Total Expenses
$5,617
Mortgage P&I
60%
$3,362
Property Taxes
2%
$117
Home Insurance
4%
$240
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$168
Maintenance
4%
$223
Other
11%
$614