Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.75% first-year return on $155k initial cash invested.
-7.75%
Cash On Cash
4.3%
Cap Rate
0.74
DSCR
$4,137
Rent
-$1,003
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,540
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,137
Total Expenses
$5,140
Mortgage P&I
77%
$3,182
Property Taxes
7%
$308
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455