Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.89% first-year return on $156k initial cash invested.
-6.89%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$4,496
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,591
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,496
Total Expenses
$5,394
Mortgage P&I
74%
$3,307
Property Taxes
8%
$339
Home Insurance
5%
$218
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495