Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.38% first-year return on $155k initial cash invested.
-2.38%
Cash On Cash
5.51%
Cap Rate
0.97
DSCR
$5,115
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,115
Total Expenses
$5,422
Mortgage P&I
60%
$3,084
Property Taxes
7%
$370
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$153
Maintenance
4%
$205
Other
11%
$563