Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.11% first-year return on $154k initial cash invested.
-6.11%
Cash On Cash
4.6%
Cap Rate
0.8
DSCR
$4,539
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,463
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,539
Total Expenses
$5,322
Mortgage P&I
68%
$3,079
Property Taxes
10%
$441
Home Insurance
5%
$228
HOA
1%
$30
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499