Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.7% first-year return on $158k initial cash invested.
-3.7%
Cash On Cash
5.42%
Cap Rate
0.92
DSCR
$5,292
Rent
-$487
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%
$6,657
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,292
Total Expenses
$5,779
Mortgage P&I
62%
$3,280
Property Taxes
9%
$469
Home Insurance
4%
$230
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582