Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.42% first-year return on $151k initial cash invested.
-11.42%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$4,150
Rent
-$1,432
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,311
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,150
Total Expenses
$5,582
Mortgage P&I
75%
$3,104
Property Taxes
20%
$844
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456