Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.46% first-year return on $142k initial cash invested.
-6.46%
Cash On Cash
4.51%
Cap Rate
0.79
DSCR
$4,047
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,882
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,047
Total Expenses
$4,809
Mortgage P&I
70%
$2,813
Property Taxes
11%
$445
Home Insurance
4%
$175
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445