Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.91% first-year return on $156k initial cash invested.
-9.91%
Cash On Cash
4.07%
Cap Rate
0.67
DSCR
$5,134
Rent
-$1,290
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,582
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,134
Total Expenses
$6,424
Mortgage P&I
65%
$3,315
Property Taxes
15%
$768
Home Insurance
5%
$242
HOA
7%
$354
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565