Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.64% first-year return on $155k initial cash invested.
-5.64%
Cash On Cash
4.94%
Cap Rate
0.84
DSCR
$5,170
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,512
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,170
Total Expenses
$5,897
Mortgage P&I
62%
$3,201
Property Taxes
14%
$711
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569