Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.73% first-year return on $140k initial cash invested.
-10.73%
Cash On Cash
3.52%
Cap Rate
0.61
DSCR
$3,492
Rent
-$1,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,817
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,492
Total Expenses
$4,745
Mortgage P&I
81%
$2,818
Property Taxes
13%
$443
Home Insurance
6%
$206
HOA
3%
$90
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384