Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.66% first-year return on $159k initial cash invested.
-4.66%
Cash On Cash
5.17%
Cap Rate
0.88
DSCR
$5,582
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,725
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,582
Total Expenses
$6,200
Mortgage P&I
59%
$3,293
Property Taxes
13%
$729
Home Insurance
4%
$236
HOA
1%
$45
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614