Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.37% first-year return on $157k initial cash invested.
-7.37%
Cash On Cash
4.42%
Cap Rate
0.76
DSCR
$4,784
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,641
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,784
Total Expenses
$5,751
Mortgage P&I
67%
$3,223
Property Taxes
13%
$635
Home Insurance
5%
$233
HOA
1%
$34
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526