Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.62% first-year return on $148k initial cash invested.
-7.62%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$4,792
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,207
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,792
Total Expenses
$5,734
Mortgage P&I
65%
$3,095
Property Taxes
16%
$743
Home Insurance
5%
$220
HOA
1%
$46
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527