Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.34% first-year return on $141k initial cash invested.
-4.34%
Cash On Cash
5.13%
Cap Rate
0.88
DSCR
$4,298
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,879
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,298
Total Expenses
$4,810
Mortgage P&I
66%
$2,853
Property Taxes
7%
$289
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473