Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.94% first-year return on $144k initial cash invested.
-11.94%
Cash On Cash
3.07%
Cap Rate
0.54
DSCR
$2,700
Rent
-$1,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$4,131
Mortgage P&I
106%
$2,854
Property Taxes
6%
$149
Home Insurance
8%
$210
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297