Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.84% first-year return on $159k initial cash invested.
-4.84%
Cash On Cash
5.1%
Cap Rate
0.87
DSCR
$5,180
Rent
-$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,737
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,180
Total Expenses
$5,823
Mortgage P&I
64%
$3,297
Property Taxes
9%
$476
Home Insurance
6%
$289
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570