Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.82% first-year return on $154k initial cash invested.
-13.82%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$2,745
Rent
-$1,777
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,488
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,745
Total Expenses
$4,522
Mortgage P&I
115%
$3,148
Property Taxes
7%
$203
Home Insurance
9%
$238
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302