Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.08% first-year return on $142k initial cash invested.
-2.08%
Cash On Cash
5.6%
Cap Rate
0.98
DSCR
$4,566
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,886
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,566
Total Expenses
$4,812
Mortgage P&I
62%
$2,810
Property Taxes
5%
$239
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502