Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $153k initial cash invested.
-8.03%
Cash On Cash
4.2%
Cap Rate
0.73
DSCR
$4,509
Rent
-$1,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,426
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,509
Total Expenses
$5,532
Mortgage P&I
69%
$3,093
Property Taxes
15%
$683
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496