Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.3% first-year return on $144k initial cash invested.
-4.3%
Cash On Cash
5.19%
Cap Rate
0.9
DSCR
$5,458
Rent
-$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,010
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,458
Total Expenses
$5,975
Mortgage P&I
53%
$2,897
Property Taxes
10%
$532
Home Insurance
4%
$217
HOA
9%
$474
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600