Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.1% first-year return on $143k initial cash invested.
-7.1%
Cash On Cash
4.49%
Cap Rate
0.77
DSCR
$4,232
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,931
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,232
Total Expenses
$5,076
Mortgage P&I
68%
$2,896
Property Taxes
12%
$527
Home Insurance
5%
$210
HOA
0%
$4
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466