Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.97% first-year return on $144k initial cash invested.
-7.97%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$3,843
Rent
-$955
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,843
Total Expenses
$4,798
Mortgage P&I
77%
$2,974
Property Taxes
8%
$307
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423