Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.75% first-year return on $149k initial cash invested.
-5.75%
Cash On Cash
4.83%
Cap Rate
0.82
DSCR
$4,239
Rent
-$712
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,222
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,239
Total Expenses
$4,951
Mortgage P&I
72%
$3,046
Property Taxes
6%
$235
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466