Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.79% first-year return on $159k initial cash invested.
-2.79%
Cash On Cash
5.45%
Cap Rate
0.95
DSCR
$4,845
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,845
Total Expenses
$5,214
Mortgage P&I
66%
$3,217
Property Taxes
2%
$116
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533