Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.07% first-year return on $141k initial cash invested.
-3.07%
Cash On Cash
5.59%
Cap Rate
0.94
DSCR
$4,828
Rent
-$361
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,858
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,828
Total Expenses
$5,189
Mortgage P&I
60%
$2,898
Property Taxes
9%
$444
Home Insurance
4%
$206
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531