Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.82% first-year return on $147k initial cash invested.
-5.82%
Cash On Cash
4.7%
Cap Rate
0.82
DSCR
$4,576
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,139
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,576
Total Expenses
$5,288
Mortgage P&I
64%
$2,933
Property Taxes
13%
$581
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503