Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.73% first-year return on $143k initial cash invested.
-2.73%
Cash On Cash
5.69%
Cap Rate
0.97
DSCR
$5,702
Rent
-$324
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%
$5,935
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,702
Total Expenses
$6,026
Mortgage P&I
51%
$2,911
Property Taxes
17%
$974
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627