Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.72% first-year return on $148k initial cash invested.
-0.72%
Cash On Cash
6.04%
Cap Rate
1.04
DSCR
$5,052
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,209
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,052
Total Expenses
$5,141
Mortgage P&I
60%
$3,013
Property Taxes
4%
$209
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556