Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.08% first-year return on $156k initial cash invested.
-9.08%
Cash On Cash
4.02%
Cap Rate
0.69
DSCR
$4,442
Rent
-$1,177
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,553
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,442
Total Expenses
$5,619
Mortgage P&I
72%
$3,194
Property Taxes
15%
$680
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489