Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.15% first-year return on $141k initial cash invested.
-6.15%
Cash On Cash
4.69%
Cap Rate
0.81
DSCR
$4,845
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,834
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,845
Total Expenses
$5,565
Mortgage P&I
58%
$2,807
Property Taxes
15%
$718
Home Insurance
4%
$210
HOA
4%
$183
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533