Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.26% first-year return on $144k initial cash invested.
-8.26%
Cash On Cash
4.09%
Cap Rate
0.71
DSCR
$3,681
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,023
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,681
Total Expenses
$4,675
Mortgage P&I
79%
$2,898
Property Taxes
8%
$307
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405