Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.58% first-year return on $152k initial cash invested.
-9.58%
Cash On Cash
3.67%
Cap Rate
0.64
DSCR
$3,206
Rent
-$1,212
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
5.9%
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
$3,206
Total Expenses
$4,418
Mortgage P&I
95%
$3,034
Property Taxes
2%
$71
Home Insurance
7%
$223
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353