Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.67% first-year return on $145k initial cash invested.
-4.67%
Cash On Cash
5.05%
Cap Rate
0.87
DSCR
$4,468
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,036
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,468
Total Expenses
$5,031
Mortgage P&I
65%
$2,923
Property Taxes
8%
$372
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491