Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.02% first-year return on $154k initial cash invested.
-13.02%
Cash On Cash
2.95%
Cap Rate
0.51
DSCR
$3,555
Rent
-$1,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,470
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,555
Total Expenses
$5,224
Mortgage P&I
88%
$3,119
Property Taxes
16%
$561
Home Insurance
7%
$232
HOA
3%
$103
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391