Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.81% first-year return on $140k initial cash invested.
-9.81%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$3,387
Rent
-$1,148
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,827
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,387
Total Expenses
$4,535
Mortgage P&I
87%
$2,946
Property Taxes
7%
$224
Home Insurance
6%
$214
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$373