Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.15% first-year return on $139k initial cash invested.
-8.15%
Cash On Cash
4.17%
Cap Rate
0.72
DSCR
$4,034
Rent
-$943
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,754
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,034
Total Expenses
$4,977
Mortgage P&I
69%
$2,781
Property Taxes
11%
$445
Home Insurance
6%
$242
HOA
3%
$138
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444