Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.19% first-year return on $143k initial cash invested.
-3.19%
Cash On Cash
5.6%
Cap Rate
0.94
DSCR
$4,728
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,954
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,728
Total Expenses
$5,108
Mortgage P&I
63%
$2,972
Property Taxes
7%
$308
Home Insurance
5%
$221
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520