Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.95% first-year return on $143k initial cash invested.
-9.95%
Cash On Cash
3.61%
Cap Rate
0.63
DSCR
$3,549
Rent
-$1,187
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,960
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,549
Total Expenses
$4,736
Mortgage P&I
80%
$2,840
Property Taxes
13%
$475
Home Insurance
6%
$215
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390