Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.75% first-year return on $144k initial cash invested.
-6.75%
Cash On Cash
4.7%
Cap Rate
0.79
DSCR
$4,180
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,979
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,180
Total Expenses
$4,988
Mortgage P&I
71%
$2,984
Property Taxes
9%
$373
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460