Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.3% first-year return on $156k initial cash invested.
-6.3%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$4,506
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,558
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,506
Total Expenses
$5,324
Mortgage P&I
73%
$3,298
Property Taxes
6%
$263
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496