Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.18% first-year return on $141k initial cash invested.
-10.18%
Cash On Cash
3.56%
Cap Rate
0.62
DSCR
$3,531
Rent
-$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,849
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,531
Total Expenses
$4,726
Mortgage P&I
79%
$2,790
Property Taxes
12%
$406
Home Insurance
6%
$210
HOA
3%
$120
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388