Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.58% first-year return on $144k initial cash invested.
-6.58%
Cash On Cash
4.57%
Cap Rate
0.79
DSCR
$4,377
Rent
-$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,994
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,377
Total Expenses
$5,166
Mortgage P&I
66%
$2,896
Property Taxes
10%
$447
Home Insurance
5%
$201
HOA
3%
$135
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481