Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.02% first-year return on $164k initial cash invested.
-3.02%
Cash On Cash
5.49%
Cap Rate
0.94
DSCR
$5,584
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$133k
Closing costs
1%
$6,670
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,584
Total Expenses
$5,997
Mortgage P&I
58%
$3,239
Property Taxes
11%
$623
Home Insurance
4%
$233
HOA
0%
$4
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$168
Maintenance
4%
$223
Other
11%
$614