Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.74% first-year return on $152k initial cash invested.
-9.74%
Cash On Cash
3.8%
Cap Rate
0.65
DSCR
$3,622
Rent
-$1,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,387
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,622
Total Expenses
$4,857
Mortgage P&I
86%
$3,111
Property Taxes
8%
$286
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398