Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.24% first-year return on $153k initial cash invested.
-10.24%
Cash On Cash
3.8%
Cap Rate
0.64
DSCR
$3,489
Rent
-$1,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,433
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,489
Total Expenses
$4,796
Mortgage P&I
92%
$3,205
Property Taxes
5%
$175
Home Insurance
7%
$228
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384