Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $136k initial cash invested.
-6.93%
Cash On Cash
4.44%
Cap Rate
0.77
DSCR
$3,747
Rent
-$785
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,618
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$4,532
Mortgage P&I
72%
$2,713
Property Taxes
6%
$206
Home Insurance
5%
$199
HOA
4%
$140
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412