Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5% first-year return on $143k initial cash invested.
-5%
Cash On Cash
5.11%
Cap Rate
0.86
DSCR
$4,356
Rent
-$594
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,930
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,356
Total Expenses
$4,950
Mortgage P&I
68%
$2,944
Property Taxes
7%
$312
Home Insurance
5%
$210
HOA
0%
$3
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479