Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.35% first-year return on $142k initial cash invested.
-6.35%
Cash On Cash
4.72%
Cap Rate
0.81
DSCR
$4,804
Rent
-$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,906
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,804
Total Expenses
$5,556
Mortgage P&I
60%
$2,885
Property Taxes
17%
$829
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528