Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.59% first-year return on $142k initial cash invested.
-3.59%
Cash On Cash
5.32%
Cap Rate
0.93
DSCR
$5,565
Rent
-$424
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%
$5,889
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,565
Total Expenses
$5,989
Mortgage P&I
51%
$2,812
Property Taxes
13%
$716
Home Insurance
4%
$208
HOA
6%
$360
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612