Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.94% first-year return on $153k initial cash invested.
-7.94%
Cash On Cash
4.18%
Cap Rate
0.73
DSCR
$4,972
Rent
-$1,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,420
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,972
Total Expenses
$5,983
Mortgage P&I
61%
$3,046
Property Taxes
10%
$485
Home Insurance
5%
$236
HOA
11%
$525
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547