Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.35% first-year return on $152k initial cash invested.
-8.35%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$3,920
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,379
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,920
Total Expenses
$4,977
Mortgage P&I
80%
$3,135
Property Taxes
7%
$281
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431