Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.29% first-year return on $149k initial cash invested.
-5.29%
Cash On Cash
4.9%
Cap Rate
0.84
DSCR
$4,430
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,217
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,430
Total Expenses
$5,085
Mortgage P&I
68%
$3,019
Property Taxes
7%
$332
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487