Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.38% first-year return on $154k initial cash invested.
-2.38%
Cash On Cash
5.64%
Cap Rate
0.97
DSCR
$5,226
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,473
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,226
Total Expenses
$5,531
Mortgage P&I
60%
$3,138
Property Taxes
7%
$389
Home Insurance
4%
$227
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575