Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.78% first-year return on $149k initial cash invested.
-2.78%
Cash On Cash
5.6%
Cap Rate
0.96
DSCR
$5,240
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,228
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,240
Total Expenses
$5,585
Mortgage P&I
58%
$3,039
Property Taxes
10%
$544
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$576