Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.72% first-year return on $156k initial cash invested.
-5.72%
Cash On Cash
4.84%
Cap Rate
0.83
DSCR
$4,900
Rent
-$741
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%
$6,548
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,900
Total Expenses
$5,641
Mortgage P&I
65%
$3,186
Property Taxes
12%
$570
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539