Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.81% first-year return on $148k initial cash invested.
-1.81%
Cash On Cash
5.82%
Cap Rate
1
DSCR
$5,842
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,177
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,842
Total Expenses
$6,065
Mortgage P&I
51%
$2,987
Property Taxes
10%
$602
Home Insurance
4%
$216
HOA
5%
$273
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643