Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.4% first-year return on $151k initial cash invested.
-8.4%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$3,888
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$633k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,325
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,888
Total Expenses
$4,944
Mortgage P&I
80%
$3,115
Property Taxes
7%
$277
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428