Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.07% first-year return on $157k initial cash invested.
-4.07%
Cash On Cash
5.27%
Cap Rate
0.9
DSCR
$4,953
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,635
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,953
Total Expenses
$5,486
Mortgage P&I
66%
$3,251
Property Taxes
6%
$313
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545