Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.33% first-year return on $154k initial cash invested.
-2.33%
Cash On Cash
5.67%
Cap Rate
0.98
DSCR
$6,010
Rent
-$300
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,498
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,010
Total Expenses
$6,310
Mortgage P&I
52%
$3,129
Property Taxes
15%
$911
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661