Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.22% first-year return on $155k initial cash invested.
-6.22%
Cash On Cash
4.84%
Cap Rate
0.82
DSCR
$5,217
Rent
-$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,533
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,217
Total Expenses
$6,022
Mortgage P&I
62%
$3,229
Property Taxes
15%
$780
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574