Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.59% first-year return on $155k initial cash invested.
-9.59%
Cash On Cash
3.84%
Cap Rate
0.66
DSCR
$3,704
Rent
-$1,235
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,704
Total Expenses
$4,939
Mortgage P&I
86%
$3,168
Property Taxes
8%
$285
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407