Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.23% first-year return on $144k initial cash invested.
-22.23%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$1,266
Rent
-$2,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,266
Total Expenses
$3,933
Mortgage P&I
233%
$2,954
Property Taxes
16%
$208
Home Insurance
17%
$210
HOA
10%
$130
Property Management
12%
$152
CapEx
4%
$51
Vacancy
3%
$38
Maintenance
4%
$51
Other
11%
$139