Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.13% first-year return on $149k initial cash invested.
-4.13%
Cash On Cash
5.31%
Cap Rate
0.9
DSCR
$4,832
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,243
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,832
Total Expenses
$5,345
Mortgage P&I
64%
$3,082
Property Taxes
8%
$396
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532