Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.44% first-year return on $142k initial cash invested.
-7.44%
Cash On Cash
4.34%
Cap Rate
0.75
DSCR
$4,520
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,897
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,520
Total Expenses
$5,399
Mortgage P&I
63%
$2,829
Property Taxes
17%
$759
Home Insurance
4%
$196
HOA
2%
$78
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497