Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.28% first-year return on $136k initial cash invested.
-10.28%
Cash On Cash
3.65%
Cap Rate
0.63
DSCR
$3,789
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,608
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,789
Total Expenses
$4,952
Mortgage P&I
72%
$2,718
Property Taxes
10%
$372
Home Insurance
5%
$201
HOA
10%
$371
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417