Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.73% first-year return on $154k initial cash invested.
-14.73%
Cash On Cash
2.41%
Cap Rate
0.42
DSCR
$3,183
Rent
-$1,894
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
5.9%
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
$3,183
Total Expenses
$5,077
Mortgage P&I
96%
$3,071
Property Taxes
22%
$698
Home Insurance
7%
$227
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350