Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.81% first-year return on $145k initial cash invested.
-5.81%
Cash On Cash
5.09%
Cap Rate
0.84
DSCR
$4,908
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,051
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,908
Total Expenses
$5,610
Mortgage P&I
63%
$3,073
Property Taxes
14%
$664
Home Insurance
4%
$205
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540