Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.86% first-year return on $136k initial cash invested.
-2.86%
Cash On Cash
5.58%
Cap Rate
0.95
DSCR
$4,636
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,624
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,636
Total Expenses
$4,960
Mortgage P&I
59%
$2,752
Property Taxes
9%
$398
Home Insurance
5%
$210
HOA
1%
$25
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510