Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.68% first-year return on $140k initial cash invested.
-12.68%
Cash On Cash
3%
Cap Rate
0.52
DSCR
$3,360
Rent
-$1,480
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,811
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,360
Total Expenses
$4,840
Mortgage P&I
83%
$2,800
Property Taxes
20%
$688
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370