Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.44% first-year return on $141k initial cash invested.
-12.44%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$3,254
Rent
-$1,462
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
6.1%
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
$3,254
Total Expenses
$4,716
Mortgage P&I
88%
$2,851
Property Taxes
14%
$470
Home Insurance
9%
$289
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358