Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.46% first-year return on $141k initial cash invested.
-13.46%
Cash On Cash
2.73%
Cap Rate
0.47
DSCR
$2,438
Rent
-$1,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,859
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$4,020
Mortgage P&I
116%
$2,819
Property Taxes
7%
$166
Home Insurance
8%
$205
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268