Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.43% first-year return on $137k initial cash invested.
-4.43%
Cash On Cash
5.26%
Cap Rate
0.88
DSCR
$4,544
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,670
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,544
Total Expenses
$5,050
Mortgage P&I
62%
$2,808
Property Taxes
9%
$398
Home Insurance
4%
$189
HOA
2%
$110
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500