Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.12% first-year return on $141k initial cash invested.
-5.12%
Cash On Cash
5.06%
Cap Rate
0.86
DSCR
$4,620
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,868
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,620
Total Expenses
$5,222
Mortgage P&I
63%
$2,892
Property Taxes
12%
$563
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508