Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.82% first-year return on $155k initial cash invested.
-9.82%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$4,880
Rent
-$1,265
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,503
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,880
Total Expenses
$6,145
Mortgage P&I
67%
$3,260
Property Taxes
20%
$965
Home Insurance
5%
$228
HOA
1%
$33
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537