Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.21% first-year return on $145k initial cash invested.
-4.21%
Cash On Cash
5.11%
Cap Rate
0.89
DSCR
$4,533
Rent
-$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,062
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,533
Total Expenses
$5,043
Mortgage P&I
64%
$2,909
Property Taxes
7%
$320
Home Insurance
5%
$215
HOA
1%
$58
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499