Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.26% first-year return on $139k initial cash invested.
-6.26%
Cash On Cash
4.67%
Cap Rate
0.81
DSCR
$4,754
Rent
-$723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,739
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,754
Total Expenses
$5,477
Mortgage P&I
58%
$2,766
Property Taxes
8%
$389
Home Insurance
4%
$210
HOA
10%
$496
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523