Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.63% first-year return on $146k initial cash invested.
-3.63%
Cash On Cash
5.38%
Cap Rate
0.92
DSCR
$4,856
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,091
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,856
Total Expenses
$5,297
Mortgage P&I
61%
$2,976
Property Taxes
10%
$478
Home Insurance
4%
$192
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534