Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.92% first-year return on $140k initial cash invested.
-11.92%
Cash On Cash
3.21%
Cap Rate
0.55
DSCR
$3,016
Rent
-$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,833
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,016
Total Expenses
$4,411
Mortgage P&I
94%
$2,835
Property Taxes
9%
$272
Home Insurance
9%
$278
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332