Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.25% first-year return on $153k initial cash invested.
-4.25%
Cash On Cash
5.24%
Cap Rate
0.89
DSCR
$5,158
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,448
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,158
Total Expenses
$5,701
Mortgage P&I
61%
$3,150
Property Taxes
9%
$480
Home Insurance
4%
$228
HOA
2%
$90
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567