Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.73% first-year return on $152k initial cash invested.
-9.73%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$4,270
Rent
-$1,230
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%
$6,366
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,270
Total Expenses
$5,500
Mortgage P&I
73%
$3,123
Property Taxes
11%
$474
Home Insurance
5%
$227
HOA
5%
$224
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470