Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.02% first-year return on $142k initial cash invested.
-7.02%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$4,272
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,917
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,272
Total Expenses
$5,104
Mortgage P&I
69%
$2,927
Property Taxes
12%
$510
Home Insurance
5%
$210
HOA
0%
$4
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470