Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.14% first-year return on $151k initial cash invested.
-10.14%
Cash On Cash
4.01%
Cap Rate
0.65
DSCR
$3,964
Rent
-$1,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,313
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,964
Total Expenses
$5,236
Mortgage P&I
81%
$3,225
Property Taxes
7%
$290
Home Insurance
6%
$227
HOA
4%
$145
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436