Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.16% first-year return on $142k initial cash invested.
-22.16%
Cash On Cash
0.68%
Cap Rate
0.12
DSCR
$1,852
Rent
-$2,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,918
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,852
Total Expenses
$4,479
Mortgage P&I
156%
$2,887
Property Taxes
40%
$737
Home Insurance
10%
$192
HOA
2%
$33
Property Management
12%
$222
CapEx
4%
$74
Vacancy
3%
$56
Maintenance
4%
$74
Other
11%
$204