Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.15% first-year return on $153k initial cash invested.
-1.15%
Cash On Cash
6%
Cap Rate
1.03
DSCR
$5,698
Rent
-$147
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
$5,698
Total Expenses
$5,845
Mortgage P&I
55%
$3,141
Property Taxes
9%
$526
Home Insurance
4%
$228
HOA
0%
$12
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627