Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.17% first-year return on $140k initial cash invested.
-9.17%
Cash On Cash
4%
Cap Rate
0.68
DSCR
$3,590
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,814
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,590
Total Expenses
$4,660
Mortgage P&I
80%
$2,862
Property Taxes
10%
$366
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395