Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.22% first-year return on $153k initial cash invested.
-6.22%
Cash On Cash
4.77%
Cap Rate
0.81
DSCR
$4,844
Rent
-$791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,405
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,844
Total Expenses
$5,635
Mortgage P&I
65%
$3,142
Property Taxes
12%
$604
Home Insurance
5%
$222
HOA
0%
$20
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533