Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.22% first-year return on $142k initial cash invested.
-14.22%
Cash On Cash
2.51%
Cap Rate
0.44
DSCR
$2,354
Rent
-$1,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,898
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,354
Total Expenses
$4,035
Mortgage P&I
120%
$2,822
Property Taxes
9%
$207
Home Insurance
9%
$206
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259