Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.88% first-year return on $146k initial cash invested.
-6.88%
Cash On Cash
4.58%
Cap Rate
0.78
DSCR
$4,446
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,085
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,446
Total Expenses
$5,282
Mortgage P&I
67%
$2,980
Property Taxes
12%
$552
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489