Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.16% first-year return on $155k initial cash invested.
-9.16%
Cash On Cash
4.02%
Cap Rate
0.69
DSCR
$4,624
Rent
-$1,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,539
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,624
Total Expenses
$5,809
Mortgage P&I
69%
$3,189
Property Taxes
17%
$787
Home Insurance
5%
$224
HOA
1%
$36
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509