Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.1% first-year return on $137k initial cash invested.
-8.1%
Cash On Cash
4.18%
Cap Rate
0.72
DSCR
$3,592
Rent
-$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,646
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,592
Total Expenses
$4,514
Mortgage P&I
76%
$2,746
Property Taxes
9%
$338
Home Insurance
6%
$208
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395