Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.81% first-year return on $141k initial cash invested.
-4.81%
Cash On Cash
5.05%
Cap Rate
0.87
DSCR
$4,770
Rent
-$564
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,846
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,770
Total Expenses
$5,334
Mortgage P&I
59%
$2,834
Property Taxes
8%
$382
Home Insurance
4%
$206
HOA
6%
$290
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525