Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.98% first-year return on $156k initial cash invested.
-2.98%
Cash On Cash
5.6%
Cap Rate
0.95
DSCR
$5,308
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,587
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,308
Total Expenses
$5,696
Mortgage P&I
61%
$3,250
Property Taxes
8%
$406
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584