Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.21% first-year return on $156k initial cash invested.
-2.21%
Cash On Cash
5.73%
Cap Rate
0.98
DSCR
$5,292
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,556
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,292
Total Expenses
$5,579
Mortgage P&I
61%
$3,206
Property Taxes
7%
$381
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582