Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.67% first-year return on $146k initial cash invested.
-3.67%
Cash On Cash
5.29%
Cap Rate
0.91
DSCR
$4,654
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,110
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,654
Total Expenses
$5,101
Mortgage P&I
64%
$2,956
Property Taxes
8%
$353
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512