Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.27% first-year return on $141k initial cash invested.
-13.27%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$2,800
Rent
-$1,558
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$4,358
Mortgage P&I
104%
$2,915
Property Taxes
10%
$286
Home Insurance
7%
$205
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308