Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.4% first-year return on $141k initial cash invested.
-3.4%
Cash On Cash
5.42%
Cap Rate
0.93
DSCR
$4,904
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,865
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,904
Total Expenses
$5,304
Mortgage P&I
58%
$2,852
Property Taxes
9%
$428
Home Insurance
4%
$208
HOA
3%
$150
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539