Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.85% first-year return on $149k initial cash invested.
-6.85%
Cash On Cash
4.62%
Cap Rate
0.79
DSCR
$5,354
Rent
-$850
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%
$6,229
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,354
Total Expenses
$6,204
Mortgage P&I
57%
$3,034
Property Taxes
21%
$1,122
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589