Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.44% first-year return on $149k initial cash invested.
-5.44%
Cash On Cash
4.88%
Cap Rate
0.84
DSCR
$4,527
Rent
-$675
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,233
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,527
Total Expenses
$5,202
Mortgage P&I
67%
$3,027
Property Taxes
9%
$398
Home Insurance
5%
$220
HOA
0%
$18
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498