Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.41% first-year return on $157k initial cash invested.
-3.41%
Cash On Cash
5.38%
Cap Rate
0.93
DSCR
$5,376
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,630
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,376
Total Expenses
$5,823
Mortgage P&I
60%
$3,202
Property Taxes
9%
$497
Home Insurance
6%
$297
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591