Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.4% first-year return on $143k initial cash invested.
-6.4%
Cash On Cash
4.82%
Cap Rate
0.8
DSCR
$4,480
Rent
-$760
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,929
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,480
Total Expenses
$5,240
Mortgage P&I
66%
$2,961
Property Taxes
12%
$537
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493