Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.43% first-year return on $153k initial cash invested.
-3.43%
Cash On Cash
5.34%
Cap Rate
0.92
DSCR
$4,690
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,420
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,690
Total Expenses
$5,127
Mortgage P&I
66%
$3,104
Property Taxes
4%
$202
Home Insurance
5%
$225
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516