Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.83% first-year return on $147k initial cash invested.
-3.83%
Cash On Cash
5.24%
Cap Rate
0.9
DSCR
$4,540
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,166
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,540
Total Expenses
$5,011
Mortgage P&I
66%
$2,984
Property Taxes
6%
$274
Home Insurance
5%
$209
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499