Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.28% first-year return on $157k initial cash invested.
-3.28%
Cash On Cash
5.47%
Cap Rate
0.94
DSCR
$5,610
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,627
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,610
Total Expenses
$6,039
Mortgage P&I
58%
$3,228
Property Taxes
11%
$597
Home Insurance
4%
$238
HOA
1%
$70
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617