Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.05% first-year return on $149k initial cash invested.
-4.05%
Cash On Cash
5.22%
Cap Rate
0.9
DSCR
$4,772
Rent
-$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,218
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,772
Total Expenses
$5,273
Mortgage P&I
63%
$3,013
Property Taxes
9%
$418
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525