Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.68% first-year return on $147k initial cash invested.
-7.68%
Cash On Cash
4.3%
Cap Rate
0.75
DSCR
$4,842
Rent
-$938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$122k
Closing costs
1%
$6,124
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,842
Total Expenses
$5,780
Mortgage P&I
61%
$2,940
Property Taxes
13%
$611
Home Insurance
5%
$254
HOA
7%
$328
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533