Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.92% first-year return on $152k initial cash invested.
-11.92%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$3,316
Rent
-$1,507
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,365
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$4,823
Mortgage P&I
95%
$3,154
Property Taxes
9%
$313
Home Insurance
7%
$228
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365