Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.45% first-year return on $158k initial cash invested.
-5.45%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$4,864
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,672
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,864
Total Expenses
$5,582
Mortgage P&I
68%
$3,300
Property Taxes
8%
$393
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535