Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.88% first-year return on $164k initial cash invested.
-4.88%
Cash On Cash
4.96%
Cap Rate
0.85
DSCR
$4,761
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$133k
Closing costs
1%
$6,648
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,761
Total Expenses
$5,426
Mortgage P&I
68%
$3,224
Property Taxes
7%
$351
Home Insurance
5%
$233
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524