Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21% first-year return on $154k initial cash invested.
-21%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$1,905
Rent
-$2,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,467
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,905
Total Expenses
$4,597
Mortgage P&I
167%
$3,175
Property Taxes
23%
$442
Home Insurance
17%
$332
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210