Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.56% first-year return on $155k initial cash invested.
-4.56%
Cash On Cash
5.15%
Cap Rate
0.88
DSCR
$5,048
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,048
Total Expenses
$5,635
Mortgage P&I
63%
$3,173
Property Taxes
10%
$518
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555