Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.25% first-year return on $143k initial cash invested.
-17.25%
Cash On Cash
1.84%
Cap Rate
0.32
DSCR
$1,833
Rent
-$2,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,833
Total Expenses
$3,888
Mortgage P&I
158%
$2,896
Property Taxes
9%
$161
Home Insurance
11%
$208
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202