Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.43% first-year return on $140k initial cash invested.
-14.43%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$2,164
Rent
-$1,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,164
Total Expenses
$3,842
Mortgage P&I
132%
$2,850
Property Taxes
2%
$44
Home Insurance
9%
$203
HOA
0%
$8
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$238