Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.71% first-year return on $141k initial cash invested.
-8.71%
Cash On Cash
4.01%
Cap Rate
0.69
DSCR
$3,502
Rent
-$1,023
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%
$5,856
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,502
Total Expenses
$4,525
Mortgage P&I
81%
$2,842
Property Taxes
8%
$292
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385