Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.64% first-year return on $152k initial cash invested.
-10.64%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$3,984
Rent
-$1,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,984
Total Expenses
$5,334
Mortgage P&I
80%
$3,172
Property Taxes
14%
$575
Home Insurance
6%
$233
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438