Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.37% first-year return on $152k initial cash invested.
-10.37%
Cash On Cash
3.62%
Cap Rate
0.62
DSCR
$3,549
Rent
-$1,311
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
6.1%
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
$3,549
Total Expenses
$4,860
Mortgage P&I
87%
$3,092
Property Taxes
9%
$319
Home Insurance
7%
$243
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390