Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.37% first-year return on $142k initial cash invested.
-5.37%
Cash On Cash
4.91%
Cap Rate
0.84
DSCR
$4,448
Rent
-$634
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,448
Total Expenses
$5,082
Mortgage P&I
64%
$2,865
Property Taxes
11%
$499
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489