Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.96% first-year return on $141k initial cash invested.
-6.96%
Cash On Cash
4.44%
Cap Rate
0.77
DSCR
$3,813
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,855
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,813
Total Expenses
$4,631
Mortgage P&I
74%
$2,830
Property Taxes
8%
$299
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$419