Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.73% first-year return on $141k initial cash invested.
-7.73%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$4,790
Rent
-$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,790
Total Expenses
$5,697
Mortgage P&I
60%
$2,895
Property Taxes
18%
$844
Home Insurance
4%
$199
HOA
3%
$129
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527