Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.77% first-year return on $143k initial cash invested.
-5.77%
Cash On Cash
4.79%
Cap Rate
0.82
DSCR
$4,216
Rent
-$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,957
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,216
Total Expenses
$4,904
Mortgage P&I
69%
$2,897
Property Taxes
9%
$363
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464