Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.02% first-year return on $152k initial cash invested.
-6.02%
Cash On Cash
4.96%
Cap Rate
0.82
DSCR
$4,623
Rent
-$761
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,367
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,623
Total Expenses
$5,384
Mortgage P&I
69%
$3,207
Property Taxes
8%
$376
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509