Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.05% first-year return on $142k initial cash invested.
-9.05%
Cash On Cash
3.88%
Cap Rate
0.67
DSCR
$3,444
Rent
-$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,892
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,444
Total Expenses
$4,513
Mortgage P&I
82%
$2,835
Property Taxes
7%
$227
Home Insurance
8%
$280
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379