Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.65% first-year return on $152k initial cash invested.
-0.65%
Cash On Cash
6.23%
Cap Rate
1.04
DSCR
$5,529
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,358
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,529
Total Expenses
$5,611
Mortgage P&I
57%
$3,161
Property Taxes
6%
$345
Home Insurance
4%
$226
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608