Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.56% first-year return on $145k initial cash invested.
-7.56%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$4,220
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,025
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,220
Total Expenses
$5,130
Mortgage P&I
71%
$2,988
Property Taxes
12%
$514
Home Insurance
5%
$192
HOA
0%
$1
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464