Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.74% first-year return on $154k initial cash invested.
-0.74%
Cash On Cash
6.09%
Cap Rate
1.04
DSCR
$5,724
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,475
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,724
Total Expenses
$5,819
Mortgage P&I
55%
$3,150
Property Taxes
6%
$315
Home Insurance
4%
$242
HOA
3%
$165
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630