Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.82% first-year return on $148k initial cash invested.
-5.82%
Cash On Cash
4.78%
Cap Rate
0.82
DSCR
$4,364
Rent
-$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,167
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,364
Total Expenses
$5,080
Mortgage P&I
69%
$3,000
Property Taxes
9%
$378
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480