Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.59% first-year return on $156k initial cash invested.
-3.59%
Cash On Cash
5.36%
Cap Rate
0.92
DSCR
$5,066
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,549
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,066
Total Expenses
$5,531
Mortgage P&I
63%
$3,185
Property Taxes
8%
$392
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557