Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.4% first-year return on $138k initial cash invested.
-0.4%
Cash On Cash
6.36%
Cap Rate
1.07
DSCR
$6,372
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,712
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,372
Total Expenses
$6,418
Mortgage P&I
44%
$2,817
Property Taxes
8%
$520
Home Insurance
3%
$206
HOA
11%
$708
Property Management
12%
$765
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$701