Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.87% first-year return on $155k initial cash invested.
-8.87%
Cash On Cash
4.24%
Cap Rate
0.7
DSCR
$4,245
Rent
-$1,143
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,506
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,245
Total Expenses
$5,388
Mortgage P&I
77%
$3,274
Property Taxes
10%
$440
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467