Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.29% first-year return on $145k initial cash invested.
-8.29%
Cash On Cash
4.26%
Cap Rate
0.73
DSCR
$5,289
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,065
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,289
Total Expenses
$6,293
Mortgage P&I
56%
$2,943
Property Taxes
24%
$1,252
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582