Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.92% first-year return on $153k initial cash invested.
-2.92%
Cash On Cash
5.44%
Cap Rate
0.95
DSCR
$5,434
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,427
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,434
Total Expenses
$5,806
Mortgage P&I
56%
$3,069
Property Taxes
12%
$662
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598