Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.91% first-year return on $143k initial cash invested.
-8.91%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$4,695
Rent
-$1,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,941
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,695
Total Expenses
$5,755
Mortgage P&I
62%
$2,921
Property Taxes
20%
$958
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516