Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.03% first-year return on $147k initial cash invested.
-6.03%
Cash On Cash
4.69%
Cap Rate
0.81
DSCR
$4,755
Rent
-$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,161
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,755
Total Expenses
$5,496
Mortgage P&I
62%
$2,958
Property Taxes
11%
$518
Home Insurance
5%
$217
HOA
4%
$186
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523