Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.56% first-year return on $152k initial cash invested.
-4.56%
Cash On Cash
5.12%
Cap Rate
0.87
DSCR
$4,498
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,379
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,498
Total Expenses
$5,075
Mortgage P&I
69%
$3,120
Property Taxes
6%
$250
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495