Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.07% first-year return on $144k initial cash invested.
-11.07%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$3,158
Rent
-$1,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,995
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$4,485
Mortgage P&I
94%
$2,968
Property Taxes
7%
$234
Home Insurance
7%
$210
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347