Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.84% first-year return on $154k initial cash invested.
-6.84%
Cash On Cash
4.53%
Cap Rate
0.78
DSCR
$4,802
Rent
-$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,462
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,802
Total Expenses
$5,678
Mortgage P&I
65%
$3,124
Property Taxes
13%
$645
Home Insurance
5%
$228
HOA
1%
$49
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528