Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.99% first-year return on $156k initial cash invested.
-2.99%
Cash On Cash
5.61%
Cap Rate
0.95
DSCR
$5,774
Rent
-$388
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,554
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,774
Total Expenses
$6,162
Mortgage P&I
56%
$3,219
Property Taxes
13%
$742
Home Insurance
4%
$238
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635