Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.6% first-year return on $159k initial cash invested.
-4.6%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$5,384
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,719
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,384
Total Expenses
$5,994
Mortgage P&I
61%
$3,303
Property Taxes
12%
$625
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592