Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.65% first-year return on $154k initial cash invested.
-14.65%
Cash On Cash
2.61%
Cap Rate
0.45
DSCR
$4,060
Rent
-$1,883
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
$4,060
Total Expenses
$5,943
Mortgage P&I
77%
$3,130
Property Taxes
30%
$1,206
Home Insurance
6%
$227
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447