Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.65% first-year return on $149k initial cash invested.
-5.65%
Cash On Cash
5.11%
Cap Rate
0.84
DSCR
$4,936
Rent
-$701
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,231
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,936
Total Expenses
$5,637
Mortgage P&I
64%
$3,157
Property Taxes
12%
$583
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543