Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.3% first-year return on $151k initial cash invested.
-7.3%
Cash On Cash
4.37%
Cap Rate
0.75
DSCR
$4,112
Rent
-$917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,324
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,112
Total Expenses
$5,029
Mortgage P&I
74%
$3,054
Property Taxes
9%
$352
Home Insurance
6%
$227
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452