Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.51% first-year return on $158k initial cash invested.
-4.51%
Cash On Cash
5.14%
Cap Rate
0.88
DSCR
$5,106
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,689
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,106
Total Expenses
$5,701
Mortgage P&I
64%
$3,254
Property Taxes
9%
$475
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562