Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.89% first-year return on $141k initial cash invested.
-3.89%
Cash On Cash
5.18%
Cap Rate
0.9
DSCR
$4,209
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,209
Total Expenses
$4,666
Mortgage P&I
67%
$2,813
Property Taxes
1%
$43
Home Insurance
5%
$205
HOA
4%
$175
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463