Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.39% first-year return on $157k initial cash invested.
-4.39%
Cash On Cash
5.35%
Cap Rate
0.89
DSCR
$5,166
Rent
-$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,637
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,166
Total Expenses
$5,742
Mortgage P&I
64%
$3,326
Property Taxes
8%
$413
Home Insurance
5%
$238
HOA
0%
$8
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$568