Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.95% first-year return on $159k initial cash invested.
-5.95%
Cash On Cash
4.77%
Cap Rate
0.82
DSCR
$4,761
Rent
-$787
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,698
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,761
Total Expenses
$5,548
Mortgage P&I
68%
$3,258
Property Taxes
9%
$432
Home Insurance
5%
$240
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524