Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.44% first-year return on $154k initial cash invested.
-5.44%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$4,268
Rent
-$700
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,268
Total Expenses
$4,968
Mortgage P&I
75%
$3,192
Property Taxes
2%
$98
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469