Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.84% first-year return on $157k initial cash invested.
-4.84%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$5,007
Rent
-$635
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,640
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,007
Total Expenses
$5,642
Mortgage P&I
66%
$3,285
Property Taxes
8%
$419
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551