Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.59% first-year return on $155k initial cash invested.
-6.59%
Cash On Cash
4.65%
Cap Rate
0.79
DSCR
$4,458
Rent
-$851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,525
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,458
Total Expenses
$5,309
Mortgage P&I
72%
$3,201
Property Taxes
7%
$320
Home Insurance
6%
$273
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490