Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.09% first-year return on $154k initial cash invested.
-13.09%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$3,130
Rent
-$1,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,456
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$4,805
Mortgage P&I
100%
$3,140
Property Taxes
12%
$368
Home Insurance
7%
$233
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344