Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.15% first-year return on $137k initial cash invested.
-7.15%
Cash On Cash
4.5%
Cap Rate
0.77
DSCR
$4,524
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,679
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,524
Total Expenses
$5,342
Mortgage P&I
61%
$2,767
Property Taxes
18%
$835
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498