Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.42% first-year return on $145k initial cash invested.
-2.42%
Cash On Cash
5.84%
Cap Rate
0.97
DSCR
$5,222
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,071
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,222
Total Expenses
$5,515
Mortgage P&I
58%
$3,039
Property Taxes
9%
$485
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574