Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.51% first-year return on $139k initial cash invested.
-8.51%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$4,250
Rent
-$984
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,749
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,250
Total Expenses
$5,234
Mortgage P&I
66%
$2,813
Property Taxes
18%
$770
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468