Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.19% first-year return on $147k initial cash invested.
-5.19%
Cash On Cash
5.41%
Cap Rate
0.87
DSCR
$5,577
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,142
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,577
Total Expenses
$6,213
Mortgage P&I
57%
$3,182
Property Taxes
16%
$865
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613