Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.25% first-year return on $139k initial cash invested.
-11.25%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$3,399
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,761
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,399
Total Expenses
$4,702
Mortgage P&I
83%
$2,830
Property Taxes
5%
$156
Home Insurance
6%
$208
HOA
10%
$352
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374