Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.73% first-year return on $144k initial cash invested.
-5.73%
Cash On Cash
4.68%
Cap Rate
0.82
DSCR
$4,035
Rent
-$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,006
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$4,723
Mortgage P&I
71%
$2,868
Property Taxes
7%
$271
Home Insurance
5%
$213
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444