Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.17% first-year return on $138k initial cash invested.
-11.17%
Cash On Cash
3.24%
Cap Rate
0.57
DSCR
$3,081
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,081
Total Expenses
$4,363
Mortgage P&I
88%
$2,697
Property Taxes
14%
$419
Home Insurance
6%
$200
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339