Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.26% first-year return on $143k initial cash invested.
-5.26%
Cash On Cash
5.03%
Cap Rate
0.85
DSCR
$4,702
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,948
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,702
Total Expenses
$5,328
Mortgage P&I
62%
$2,932
Property Taxes
6%
$264
Home Insurance
5%
$217
HOA
7%
$317
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517