Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.66% first-year return on $152k initial cash invested.
-12.66%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$3,300
Rent
-$1,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,374
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,300
Total Expenses
$4,902
Mortgage P&I
95%
$3,121
Property Taxes
13%
$433
Home Insurance
7%
$226
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363