Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.03% first-year return on $144k initial cash invested.
-7.03%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$4,964
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,991
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,964
Total Expenses
$5,807
Mortgage P&I
60%
$2,974
Property Taxes
10%
$502
Home Insurance
4%
$205
HOA
9%
$437
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546