Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.21% first-year return on $138k initial cash invested.
-10.21%
Cash On Cash
3.93%
Cap Rate
0.67
DSCR
$6,110
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,737
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,110
Total Expenses
$7,288
Mortgage P&I
46%
$2,815
Property Taxes
36%
$2,191
Home Insurance
3%
$206
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672