Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.75% first-year return on $145k initial cash invested.
-8.75%
Cash On Cash
4.02%
Cap Rate
0.7
DSCR
$4,786
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,038
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,786
Total Expenses
$5,842
Mortgage P&I
60%
$2,886
Property Taxes
24%
$1,138
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526