Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.19% first-year return on $156k initial cash invested.
-0.19%
Cash On Cash
6.27%
Cap Rate
1.07
DSCR
$6,020
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,574
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,020
Total Expenses
$6,045
Mortgage P&I
54%
$3,221
Property Taxes
9%
$562
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$662