Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.36% first-year return on $158k initial cash invested.
-5.36%
Cash On Cash
5.05%
Cap Rate
0.85
DSCR
$5,414
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,656
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,414
Total Expenses
$6,119
Mortgage P&I
61%
$3,291
Property Taxes
13%
$727
Home Insurance
4%
$238
HOA
0%
$21
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596