Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.5% first-year return on $154k initial cash invested.
-15.5%
Cash On Cash
2.83%
Cap Rate
0.45
DSCR
$3,364
Rent
-$1,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,485
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,364
Total Expenses
$5,356
Mortgage P&I
101%
$3,384
Property Taxes
18%
$599
Home Insurance
7%
$228
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370