Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.42% first-year return on $143k initial cash invested.
-22.42%
Cash On Cash
0.95%
Cap Rate
0.15
DSCR
$1,940
Rent
-$2,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,940
Total Expenses
$4,611
Mortgage P&I
158%
$3,064
Property Taxes
35%
$679
Home Insurance
11%
$208
HOA
0%
$0
Property Management
12%
$233
CapEx
4%
$78
Vacancy
3%
$58
Maintenance
4%
$78
Other
11%
$213