Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.68% first-year return on $140k initial cash invested.
-16.68%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$2,506
Rent
-$1,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,506
Total Expenses
$4,446
Mortgage P&I
114%
$2,851
Property Taxes
22%
$540
Home Insurance
8%
$203
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276