Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.47% first-year return on $158k initial cash invested.
-5.47%
Cash On Cash
4.89%
Cap Rate
0.84
DSCR
$5,144
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,647
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,144
Total Expenses
$5,862
Mortgage P&I
63%
$3,221
Property Taxes
13%
$661
Home Insurance
4%
$231
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566