Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.1% first-year return on $142k initial cash invested.
-10.1%
Cash On Cash
3.71%
Cap Rate
0.64
DSCR
$4,059
Rent
-$1,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,922
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,059
Total Expenses
$5,257
Mortgage P&I
71%
$2,867
Property Taxes
20%
$827
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446