Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.23% first-year return on $141k initial cash invested.
-8.23%
Cash On Cash
4.19%
Cap Rate
0.72
DSCR
$4,720
Rent
-$970
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,874
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,720
Total Expenses
$5,690
Mortgage P&I
60%
$2,830
Property Taxes
22%
$1,035
Home Insurance
5%
$220
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519