Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.56% first-year return on $143k initial cash invested.
-8.56%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$4,200
Rent
-$1,019
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,946
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,200
Total Expenses
$5,219
Mortgage P&I
69%
$2,902
Property Taxes
16%
$679
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462