Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.54% first-year return on $142k initial cash invested.
-7.54%
Cash On Cash
4.62%
Cap Rate
0.76
DSCR
$4,166
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,891
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$5,056
Mortgage P&I
72%
$2,991
Property Taxes
11%
$440
Home Insurance
5%
$208
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458