Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.53% first-year return on $146k initial cash invested.
-6.53%
Cash On Cash
4.66%
Cap Rate
0.8
DSCR
$5,013
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,075
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,013
Total Expenses
$5,805
Mortgage P&I
59%
$2,948
Property Taxes
19%
$937
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$551