Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.36% first-year return on $152k initial cash invested.
-8.36%
Cash On Cash
4.28%
Cap Rate
0.73
DSCR
$5,156
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,364
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,156
Total Expenses
$6,213
Mortgage P&I
60%
$3,119
Property Taxes
21%
$1,107
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567