Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.31% first-year return on $155k initial cash invested.
-1.31%
Cash On Cash
6.05%
Cap Rate
1.03
DSCR
$6,447
Rent
-$169
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
$6,447
Total Expenses
$6,616
Mortgage P&I
49%
$3,189
Property Taxes
16%
$1,007
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709