Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.91% first-year return on $156k initial cash invested.
-2.91%
Cash On Cash
5.57%
Cap Rate
0.95
DSCR
$5,338
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,574
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,338
Total Expenses
$5,716
Mortgage P&I
60%
$3,217
Property Taxes
6%
$317
Home Insurance
4%
$231
HOA
3%
$135
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587