Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.36% first-year return on $146k initial cash invested.
-0.36%
Cash On Cash
6%
Cap Rate
1.05
DSCR
$4,821
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,079
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,821
Total Expenses
$4,865
Mortgage P&I
60%
$2,888
Property Taxes
2%
$84
Home Insurance
4%
$213
HOA
1%
$40
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530