Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.22% first-year return on $154k initial cash invested.
-3.22%
Cash On Cash
5.63%
Cap Rate
0.94
DSCR
$5,792
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$130k
Closing costs
1%
$6,482
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,792
Total Expenses
$6,206
Mortgage P&I
56%
$3,225
Property Taxes
13%
$778
Home Insurance
4%
$233
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637