Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.19% first-year return on $144k initial cash invested.
-10.19%
Cash On Cash
3.73%
Cap Rate
0.65
DSCR
$3,856
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$126k
Closing costs
1%
$6,280
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,856
Total Expenses
$5,078
Mortgage P&I
78%
$3,021
Property Taxes
14%
$526
Home Insurance
6%
$220
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424