Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.39% first-year return on $152k initial cash invested.
-0.39%
Cash On Cash
6.26%
Cap Rate
1.06
DSCR
$5,769
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,396
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,769
Total Expenses
$5,819
Mortgage P&I
55%
$3,155
Property Taxes
8%
$475
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635