Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.22% first-year return on $152k initial cash invested.
-1.22%
Cash On Cash
5.84%
Cap Rate
1.02
DSCR
$5,086
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,375
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,086
Total Expenses
$5,241
Mortgage P&I
60%
$3,052
Property Taxes
5%
$238
Home Insurance
4%
$223
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559