Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.3% first-year return on $155k initial cash invested.
-9.3%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$4,870
Rent
-$1,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,519
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,870
Total Expenses
$6,070
Mortgage P&I
67%
$3,286
Property Taxes
10%
$507
Home Insurance
6%
$296
HOA
7%
$325
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536