Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.47% first-year return on $158k initial cash invested.
-3.47%
Cash On Cash
5.45%
Cap Rate
0.92
DSCR
$5,144
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,144
Total Expenses
$5,602
Mortgage P&I
64%
$3,290
Property Taxes
6%
$327
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566