Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.19% first-year return on $134k initial cash invested.
-3.19%
Cash On Cash
4.81%
Cap Rate
0.93
DSCR
$4,275
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
5.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,382
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,275
Total Expenses
$4,631
Mortgage P&I
64%
$2,741
Property Taxes
24%
$1,021
Home Insurance
5%
$228
HOA
0%
$0
Property Management
0%
$0
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
0%
$0
Other
11%
$470
Projection Charts
Investment Value YoY