Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.09% first-year return on $144k initial cash invested.
-15.09%
Cash On Cash
2.37%
Cap Rate
0.42
DSCR
$3,758
Rent
-$1,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,010
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,758
Total Expenses
$5,571
Mortgage P&I
76%
$2,851
Property Taxes
17%
$646
Home Insurance
6%
$219
HOA
15%
$578
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413