Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.64% first-year return on $154k initial cash invested.
-13.64%
Cash On Cash
2.74%
Cap Rate
0.48
DSCR
$3,124
Rent
-$1,754
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
6.0%
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
$3,124
Total Expenses
$4,878
Mortgage P&I
100%
$3,110
Property Taxes
15%
$478
Home Insurance
7%
$227
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344