Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.49% first-year return on $141k initial cash invested.
-12.49%
Cash On Cash
2.96%
Cap Rate
0.52
DSCR
$2,750
Rent
-$1,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,750
Total Expenses
$4,216
Mortgage P&I
102%
$2,801
Property Taxes
9%
$258
Home Insurance
7%
$205
HOA
1%
$18
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302