Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.36% first-year return on $144k initial cash invested.
-11.36%
Cash On Cash
3.38%
Cap Rate
0.58
DSCR
$4,005
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,009
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,005
Total Expenses
$5,370
Mortgage P&I
72%
$2,896
Property Taxes
9%
$349
Home Insurance
5%
$217
HOA
14%
$546
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441