Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.24% first-year return on $143k initial cash invested.
-19.24%
Cash On Cash
1.34%
Cap Rate
0.23
DSCR
$1,388
Rent
-$2,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,959
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,388
Total Expenses
$3,683
Mortgage P&I
209%
$2,906
Property Taxes
7%
$94
Home Insurance
15%
$209
HOA
0%
$0
Property Management
12%
$167
CapEx
4%
$56
Vacancy
3%
$42
Maintenance
4%
$56
Other
11%
$153