Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.83% first-year return on $142k initial cash invested.
-12.83%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$3,322
Rent
-$1,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,893
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$4,837
Mortgage P&I
89%
$2,957
Property Taxes
16%
$540
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365