Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.27% first-year return on $154k initial cash invested.
-6.27%
Cash On Cash
4.56%
Cap Rate
0.8
DSCR
$4,548
Rent
-$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,468
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,548
Total Expenses
$5,352
Mortgage P&I
68%
$3,080
Property Taxes
11%
$495
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500