Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.2% first-year return on $154k initial cash invested.
-4.2%
Cash On Cash
5.41%
Cap Rate
0.89
DSCR
$4,862
Rent
-$541
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,495
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,862
Total Expenses
$5,403
Mortgage P&I
67%
$3,274
Property Taxes
5%
$248
Home Insurance
5%
$229
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$535