Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.12% first-year return on $154k initial cash invested.
-11.12%
Cash On Cash
3.25%
Cap Rate
0.57
DSCR
$3,214
Rent
-$1,432
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
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,214
Total Expenses
$4,646
Mortgage P&I
95%
$3,065
Property Taxes
8%
$259
Home Insurance
7%
$228
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354