Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.1% first-year return on $145k initial cash invested.
-8.1%
Cash On Cash
4.02%
Cap Rate
0.71
DSCR
$3,950
Rent
-$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,070
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,950
Total Expenses
$4,932
Mortgage P&I
72%
$2,855
Property Taxes
8%
$316
Home Insurance
7%
$294
HOA
3%
$125
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434