Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.33% first-year return on $143k initial cash invested.
-11.33%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$2,842
Rent
-$1,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,842
Total Expenses
$4,192
Mortgage P&I
103%
$2,934
Property Taxes
3%
$83
Home Insurance
7%
$208
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313