Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.35% first-year return on $154k initial cash invested.
-17.35%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$2,541
Rent
-$2,232
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,495
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$4,773
Mortgage P&I
127%
$3,225
Property Taxes
18%
$456
Home Insurance
9%
$227
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280