Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.25% first-year return on $152k initial cash invested.
-10.25%
Cash On Cash
3.66%
Cap Rate
0.63
DSCR
$3,669
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,371
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,669
Total Expenses
$4,965
Mortgage P&I
84%
$3,094
Property Taxes
11%
$395
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404