Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.89% first-year return on $155k initial cash invested.
-11.89%
Cash On Cash
3.3%
Cap Rate
0.57
DSCR
$4,167
Rent
-$1,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,541
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,167
Total Expenses
$5,707
Mortgage P&I
76%
$3,172
Property Taxes
12%
$513
Home Insurance
6%
$234
HOA
9%
$371
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458