Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.63% first-year return on $155k initial cash invested.
-3.63%
Cash On Cash
5.18%
Cap Rate
0.91
DSCR
$4,593
Rent
-$468
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
$4,593
Total Expenses
$5,061
Mortgage P&I
67%
$3,091
Property Taxes
2%
$112
Home Insurance
5%
$228
HOA
1%
$68
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505