Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.74% first-year return on $153k initial cash invested.
-11.74%
Cash On Cash
3.43%
Cap Rate
0.58
DSCR
$4,248
Rent
-$1,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,411
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,248
Total Expenses
$5,741
Mortgage P&I
74%
$3,153
Property Taxes
14%
$612
Home Insurance
5%
$228
HOA
7%
$304
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467