Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.88% first-year return on $143k initial cash invested.
-11.88%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$2,662
Rent
-$1,415
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
6.2%
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
$2,662
Total Expenses
$4,077
Mortgage P&I
110%
$2,926
Property Taxes
1%
$31
Home Insurance
8%
$208
HOA
0%
$8
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293