Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.27% first-year return on $148k initial cash invested.
-1.27%
Cash On Cash
6.01%
Cap Rate
1.02
DSCR
$5,476
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,211
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,476
Total Expenses
$5,633
Mortgage P&I
56%
$3,051
Property Taxes
8%
$417
Home Insurance
4%
$220
HOA
2%
$84
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602