Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.68% first-year return on $142k initial cash invested.
-2.68%
Cash On Cash
5.84%
Cap Rate
0.97
DSCR
$5,564
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$119k
Closing costs
1%
$5,927
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,564
Total Expenses
$5,882
Mortgage P&I
54%
$2,980
Property Taxes
14%
$801
Home Insurance
4%
$208
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612