Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.8% first-year return on $142k initial cash invested.
-5.8%
Cash On Cash
4.82%
Cap Rate
0.82
DSCR
$4,552
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,907
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,552
Total Expenses
$5,239
Mortgage P&I
63%
$2,880
Property Taxes
10%
$469
Home Insurance
5%
$209
HOA
3%
$133
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501