Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.65% first-year return on $153k initial cash invested.
-12.65%
Cash On Cash
3.15%
Cap Rate
0.55
DSCR
$5,126
Rent
-$1,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,440
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,126
Total Expenses
$6,741
Mortgage P&I
61%
$3,102
Property Taxes
16%
$844
Home Insurance
5%
$234
HOA
16%
$818
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564