Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.49% first-year return on $154k initial cash invested.
-9.49%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$4,329
Rent
-$1,220
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
6.4%
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
$4,329
Total Expenses
$5,549
Mortgage P&I
75%
$3,247
Property Taxes
14%
$604
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476