Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.1% first-year return on $146k initial cash invested.
-7.1%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$4,528
Rent
-$862
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,082
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,528
Total Expenses
$5,390
Mortgage P&I
67%
$3,047
Property Taxes
11%
$515
Home Insurance
5%
$224
HOA
1%
$65
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498