Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.82% first-year return on $149k initial cash invested.
-7.82%
Cash On Cash
4.43%
Cap Rate
0.75
DSCR
$5,122
Rent
-$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,228
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,122
Total Expenses
$6,092
Mortgage P&I
60%
$3,065
Property Taxes
21%
$1,070
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563