Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.76% first-year return on $144k initial cash invested.
-6.76%
Cash On Cash
4.67%
Cap Rate
0.79
DSCR
$4,868
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,008
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,868
Total Expenses
$5,680
Mortgage P&I
61%
$2,954
Property Taxes
17%
$843
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535