Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.68% first-year return on $156k initial cash invested.
-8.68%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$4,896
Rent
-$1,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,578
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,896
Total Expenses
$6,026
Mortgage P&I
66%
$3,237
Property Taxes
18%
$892
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539