Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.21% first-year return on $139k initial cash invested.
-9.21%
Cash On Cash
3.81%
Cap Rate
0.66
DSCR
$3,039
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,039
Total Expenses
$4,104
Mortgage P&I
91%
$2,767
Property Taxes
3%
$102
Home Insurance
7%
$201
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334