Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.59% first-year return on $153k initial cash invested.
-15.59%
Cash On Cash
2.31%
Cap Rate
0.4
DSCR
$2,739
Rent
-$1,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,449
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$4,732
Mortgage P&I
114%
$3,123
Property Taxes
12%
$327
Home Insurance
13%
$350
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301