Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.67% first-year return on $141k initial cash invested.
-12.67%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$3,046
Rent
-$1,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,837
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,046
Total Expenses
$4,530
Mortgage P&I
94%
$2,867
Property Taxes
11%
$337
Home Insurance
7%
$208
HOA
3%
$82
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335