Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.29% first-year return on $143k initial cash invested.
-5.29%
Cash On Cash
4.97%
Cap Rate
0.85
DSCR
$4,713
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,938
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,713
Total Expenses
$5,342
Mortgage P&I
62%
$2,899
Property Taxes
13%
$630
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$518