Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.32% first-year return on $155k initial cash invested.
-21.32%
Cash On Cash
1.15%
Cap Rate
0.2
DSCR
$5,374
Rent
-$2,750
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,515
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,374
Total Expenses
$8,124
Mortgage P&I
59%
$3,162
Property Taxes
54%
$2,915
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591