Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.29% first-year return on $156k initial cash invested.
-7.29%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$4,923
Rent
-$945
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,551
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,923
Total Expenses
$5,868
Mortgage P&I
67%
$3,284
Property Taxes
13%
$642
Home Insurance
5%
$241
HOA
1%
$26
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542