Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.58% first-year return on $155k initial cash invested.
-6.58%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$4,562
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,547
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,562
Total Expenses
$5,415
Mortgage P&I
71%
$3,232
Property Taxes
9%
$395
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502