Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.91% first-year return on $157k initial cash invested.
-4.91%
Cash On Cash
5.12%
Cap Rate
0.87
DSCR
$5,074
Rent
-$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,606
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,074
Total Expenses
$5,715
Mortgage P&I
64%
$3,257
Property Taxes
10%
$502
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558