Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.71% first-year return on $152k initial cash invested.
-5.71%
Cash On Cash
4.78%
Cap Rate
0.83
DSCR
$4,876
Rent
-$721
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,362
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,876
Total Expenses
$5,597
Mortgage P&I
63%
$3,061
Property Taxes
12%
$598
Home Insurance
5%
$231
HOA
1%
$50
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536