Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.55% first-year return on $157k initial cash invested.
-6.55%
Cash On Cash
4.68%
Cap Rate
0.8
DSCR
$4,926
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,613
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,926
Total Expenses
$5,782
Mortgage P&I
66%
$3,236
Property Taxes
12%
$609
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542