Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.66% first-year return on $154k initial cash invested.
-10.66%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$4,524
Rent
-$1,371
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
6.5%
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
$4,524
Total Expenses
$5,895
Mortgage P&I
72%
$3,268
Property Taxes
11%
$518
Home Insurance
5%
$227
HOA
8%
$343
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498