Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.26% first-year return on $141k initial cash invested.
-8.26%
Cash On Cash
4%
Cap Rate
0.71
DSCR
$4,018
Rent
-$972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,869
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,018
Total Expenses
$4,990
Mortgage P&I
69%
$2,769
Property Taxes
16%
$651
Home Insurance
5%
$203
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442