Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.25% first-year return on $142k initial cash invested.
-12.25%
Cash On Cash
3.16%
Cap Rate
0.54
DSCR
$3,033
Rent
-$1,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,912
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,033
Total Expenses
$4,484
Mortgage P&I
95%
$2,885
Property Taxes
11%
$341
Home Insurance
7%
$212
HOA
0%
$15
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334