Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.49% first-year return on $154k initial cash invested.
-10.49%
Cash On Cash
3.59%
Cap Rate
0.62
DSCR
$3,628
Rent
-$1,350
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,628
Total Expenses
$4,978
Mortgage P&I
87%
$3,149
Property Taxes
10%
$368
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399