Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.65% first-year return on $146k initial cash invested.
-3.65%
Cash On Cash
5.48%
Cap Rate
0.92
DSCR
$5,415
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,083
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,415
Total Expenses
$5,858
Mortgage P&I
56%
$3,006
Property Taxes
14%
$772
Home Insurance
4%
$238
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596