Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.92% first-year return on $141k initial cash invested.
-7.92%
Cash On Cash
4.18%
Cap Rate
0.73
DSCR
$4,106
Rent
-$929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,844
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,106
Total Expenses
$5,035
Mortgage P&I
68%
$2,803
Property Taxes
13%
$523
Home Insurance
4%
$175
HOA
3%
$138
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452